[AWANTEC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 64.83%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 49,640 20,593 119,383 88,971 53,441 26,197 110,106 -41.28%
PBT 13,443 6,402 42,193 31,421 19,022 9,003 36,636 -48.84%
Tax 0 0 -109 -67 0 0 629 -
NP 13,443 6,402 42,084 31,354 19,022 9,003 37,265 -49.41%
-
NP to SH 13,443 6,402 42,092 31,354 19,022 9,003 37,265 -49.41%
-
Tax Rate 0.00% 0.00% 0.26% 0.21% 0.00% 0.00% -1.72% -
Total Cost 36,197 14,191 77,299 57,617 34,419 17,194 72,841 -37.34%
-
Net Worth 98,142 96,755 96,989 91,487 85,763 81,225 79,790 14.84%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 11,817 2,749 26,403 19,802 12,094 5,503 22,011 -34.01%
Div Payout % 87.91% 42.96% 62.73% 63.16% 63.58% 61.12% 59.07% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 98,142 96,755 96,989 91,487 85,763 81,225 79,790 14.84%
NOSH 439,313 219,999 220,031 220,028 219,907 220,122 220,112 58.72%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.08% 31.09% 35.25% 35.24% 35.59% 34.37% 33.84% -
ROE 13.70% 6.62% 43.40% 34.27% 22.18% 11.08% 46.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.30 9.36 54.26 40.44 24.30 11.90 50.02 -63.00%
EPS 3.06 2.91 19.13 14.25 8.65 4.09 16.93 -68.13%
DPS 2.69 1.25 12.00 9.00 5.50 2.50 10.00 -58.42%
NAPS 0.2234 0.4398 0.4408 0.4158 0.39 0.369 0.3625 -27.64%
Adjusted Per Share Value based on latest NOSH - 219,803
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.28 2.61 15.11 11.26 6.76 3.32 13.94 -41.31%
EPS 1.70 0.81 5.33 3.97 2.41 1.14 4.72 -49.47%
DPS 1.50 0.35 3.34 2.51 1.53 0.70 2.79 -33.95%
NAPS 0.1242 0.1225 0.1228 0.1158 0.1086 0.1028 0.101 14.82%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.90 3.75 2.88 2.04 1.86 1.23 1.11 -
P/RPS 16.81 40.06 5.31 5.04 7.65 10.34 2.22 287.03%
P/EPS 62.09 128.87 15.05 14.32 21.50 30.07 6.56 349.29%
EY 1.61 0.78 6.64 6.99 4.65 3.33 15.25 -77.75%
DY 1.42 0.33 4.17 4.41 2.96 2.03 9.01 -70.92%
P/NAPS 8.50 8.53 6.53 4.91 4.77 3.33 3.06 97.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 20/02/14 20/11/13 27/08/13 22/05/13 20/02/13 -
Price 1.98 1.84 3.29 2.50 1.79 1.81 1.03 -
P/RPS 17.52 19.66 6.06 6.18 7.37 15.21 2.06 318.29%
P/EPS 64.71 63.23 17.20 17.54 20.69 44.25 6.08 385.95%
EY 1.55 1.58 5.81 5.70 4.83 2.26 16.44 -79.37%
DY 1.36 0.68 3.65 3.60 3.07 1.38 9.71 -73.12%
P/NAPS 8.86 4.18 7.46 6.01 4.59 4.91 2.84 113.95%

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