[AWANTEC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 111.29%
YoY- 14.07%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 20,593 119,383 88,971 53,441 26,197 110,106 85,874 -61.43%
PBT 6,402 42,193 31,421 19,022 9,003 36,636 26,677 -61.41%
Tax 0 -109 -67 0 0 629 210 -
NP 6,402 42,084 31,354 19,022 9,003 37,265 26,887 -61.61%
-
NP to SH 6,402 42,092 31,354 19,022 9,003 37,265 26,887 -61.61%
-
Tax Rate 0.00% 0.26% 0.21% 0.00% 0.00% -1.72% -0.79% -
Total Cost 14,191 77,299 57,617 34,419 17,194 72,841 58,987 -61.35%
-
Net Worth 96,755 96,989 91,487 85,763 81,225 79,790 75,974 17.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 2,749 26,403 19,802 12,094 5,503 22,011 154 584.22%
Div Payout % 42.96% 62.73% 63.16% 63.58% 61.12% 59.07% 0.57% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 96,755 96,989 91,487 85,763 81,225 79,790 75,974 17.50%
NOSH 219,999 220,031 220,028 219,907 220,122 220,112 220,024 -0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.09% 35.25% 35.24% 35.59% 34.37% 33.84% 31.31% -
ROE 6.62% 43.40% 34.27% 22.18% 11.08% 46.70% 35.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.36 54.26 40.44 24.30 11.90 50.02 39.03 -61.43%
EPS 2.91 19.13 14.25 8.65 4.09 16.93 12.22 -61.61%
DPS 1.25 12.00 9.00 5.50 2.50 10.00 0.07 584.39%
NAPS 0.4398 0.4408 0.4158 0.39 0.369 0.3625 0.3453 17.51%
Adjusted Per Share Value based on latest NOSH - 220,219
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.61 15.11 11.26 6.77 3.32 13.94 10.87 -61.40%
EPS 0.81 5.33 3.97 2.41 1.14 4.72 3.40 -61.60%
DPS 0.35 3.34 2.51 1.53 0.70 2.79 0.02 575.22%
NAPS 0.1225 0.1228 0.1158 0.1086 0.1028 0.101 0.0962 17.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.75 2.88 2.04 1.86 1.23 1.11 1.13 -
P/RPS 40.06 5.31 5.04 7.65 10.34 2.22 2.90 476.63%
P/EPS 128.87 15.05 14.32 21.50 30.07 6.56 9.25 479.92%
EY 0.78 6.64 6.99 4.65 3.33 15.25 10.81 -82.69%
DY 0.33 4.17 4.41 2.96 2.03 9.01 0.06 211.90%
P/NAPS 8.53 6.53 4.91 4.77 3.33 3.06 3.27 89.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 14/11/12 -
Price 1.84 3.29 2.50 1.79 1.81 1.03 1.22 -
P/RPS 19.66 6.06 6.18 7.37 15.21 2.06 3.13 240.81%
P/EPS 63.23 17.20 17.54 20.69 44.25 6.08 9.98 242.78%
EY 1.58 5.81 5.70 4.83 2.26 16.44 10.02 -70.84%
DY 0.68 3.65 3.60 3.07 1.38 9.71 0.06 405.29%
P/NAPS 4.18 7.46 6.01 4.59 4.91 2.84 3.53 11.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment