[AWANTEC] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 180.88%
YoY- 33.94%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 72,751 219,506 147,579 99,105 43,894 132,072 107,356 -22.86%
PBT 13,089 37,978 19,557 11,085 3,821 11,531 9,810 21.21%
Tax -4,073 -13,408 -3,339 -1,967 -605 -2,483 -2,335 44.95%
NP 9,016 24,570 16,218 9,118 3,216 9,048 7,475 13.32%
-
NP to SH 6,512 18,208 13,604 9,033 3,216 8,884 7,475 -8.79%
-
Tax Rate 31.12% 35.30% 17.07% 17.74% 15.83% 21.53% 23.80% -
Total Cost 63,735 194,936 131,361 89,987 40,678 123,024 99,881 -25.90%
-
Net Worth 170,513 164,027 165,382 163,108 161,075 161,510 163,591 2.80%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,420 13,310 10,890 8,470 3,630 14,520 10,890 -63.34%
Div Payout % 37.16% 73.10% 80.05% 93.77% 112.87% 163.44% 145.69% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 170,513 164,027 165,382 163,108 161,075 161,510 163,591 2.80%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 12.39% 11.19% 10.99% 9.20% 7.33% 6.85% 6.96% -
ROE 3.82% 11.10% 8.23% 5.54% 2.00% 5.50% 4.57% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.03 45.35 30.49 20.48 9.07 27.29 22.18 -22.86%
EPS 1.35 3.76 2.81 1.87 0.66 1.84 1.54 -8.41%
DPS 0.50 2.75 2.25 1.75 0.75 3.00 2.25 -63.34%
NAPS 0.3523 0.3389 0.3417 0.337 0.3328 0.3337 0.338 2.80%
Adjusted Per Share Value based on latest NOSH - 484,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.21 27.79 18.68 12.55 5.56 16.72 13.59 -22.86%
EPS 0.82 2.30 1.72 1.14 0.41 1.12 0.95 -9.35%
DPS 0.31 1.68 1.38 1.07 0.46 1.84 1.38 -63.08%
NAPS 0.2158 0.2076 0.2093 0.2065 0.2039 0.2044 0.2071 2.78%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.28 1.52 1.79 2.08 2.31 2.06 2.25 -
P/RPS 8.52 3.35 5.87 10.16 25.47 7.55 10.14 -10.96%
P/EPS 95.14 40.40 63.68 111.45 347.65 112.23 145.69 -24.74%
EY 1.05 2.47 1.57 0.90 0.29 0.89 0.69 32.33%
DY 0.39 1.81 1.26 0.84 0.32 1.46 1.00 -46.65%
P/NAPS 3.63 4.49 5.24 6.17 6.94 6.17 6.66 -33.29%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 15/05/18 27/02/18 23/11/17 24/08/17 22/05/17 22/02/17 23/11/16 -
Price 1.11 1.67 1.21 1.75 2.35 2.24 2.20 -
P/RPS 7.38 3.68 3.97 8.55 25.91 8.21 9.92 -17.91%
P/EPS 82.50 44.39 43.05 93.77 353.67 122.04 142.45 -30.54%
EY 1.21 2.25 2.32 1.07 0.28 0.82 0.70 44.07%
DY 0.45 1.65 1.86 1.00 0.32 1.34 1.02 -42.07%
P/NAPS 3.15 4.93 3.54 5.19 7.06 6.71 6.51 -38.39%

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