[AWANTEC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 37.43%
YoY- -41.08%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 75,030 40,030 78,854 66,490 49,640 20,593 119,383 -26.69%
PBT 9,100 4,008 20,378 18,551 13,443 6,402 42,193 -64.13%
Tax 0 0 -76 -76 0 0 -109 -
NP 9,100 4,008 20,302 18,475 13,443 6,402 42,084 -64.07%
-
NP to SH 9,100 4,008 20,302 18,475 13,443 6,402 42,092 -64.07%
-
Tax Rate 0.00% 0.00% 0.37% 0.41% 0.00% 0.00% 0.26% -
Total Cost 65,930 36,022 58,552 48,015 36,197 14,191 77,299 -10.08%
-
Net Worth 172,013 170,561 169,012 172,062 98,142 96,755 96,989 46.67%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,470 3,630 20,279 17,859 11,817 2,749 26,403 -53.23%
Div Payout % 93.08% 90.57% 99.89% 96.67% 87.91% 42.96% 62.73% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 172,013 170,561 169,012 172,062 98,142 96,755 96,989 46.67%
NOSH 484,000 484,000 484,000 484,000 439,313 219,999 220,031 69.38%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 12.13% 10.01% 25.75% 27.79% 27.08% 31.09% 35.25% -
ROE 5.29% 2.35% 12.01% 10.74% 13.70% 6.62% 43.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.50 8.27 16.29 13.74 11.30 9.36 54.26 -56.72%
EPS 1.88 0.83 4.19 3.82 3.06 2.91 19.13 -78.79%
DPS 1.75 0.75 4.19 3.69 2.69 1.25 12.00 -72.39%
NAPS 0.3554 0.3524 0.3492 0.3555 0.2234 0.4398 0.4408 -13.40%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.50 5.07 9.98 8.42 6.28 2.61 15.11 -26.67%
EPS 1.15 0.51 2.57 2.34 1.70 0.81 5.33 -64.12%
DPS 1.07 0.46 2.57 2.26 1.50 0.35 3.34 -53.27%
NAPS 0.2178 0.2159 0.214 0.2178 0.1242 0.1225 0.1228 46.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.60 2.60 1.44 1.86 1.90 3.75 2.88 -
P/RPS 16.77 31.44 8.84 13.54 16.81 40.06 5.31 115.71%
P/EPS 138.29 313.97 34.33 48.73 62.09 128.87 15.05 340.48%
EY 0.72 0.32 2.91 2.05 1.61 0.78 6.64 -77.35%
DY 0.67 0.29 2.91 1.98 1.42 0.33 4.17 -70.54%
P/NAPS 7.32 7.38 4.12 5.23 8.50 8.53 6.53 7.93%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 25/02/15 26/11/14 27/08/14 28/05/14 20/02/14 -
Price 2.16 2.50 2.10 1.58 1.98 1.84 3.29 -
P/RPS 13.93 30.23 12.89 11.50 17.52 19.66 6.06 74.44%
P/EPS 114.88 301.90 50.06 41.39 64.71 63.23 17.20 255.89%
EY 0.87 0.33 2.00 2.42 1.55 1.58 5.81 -71.89%
DY 0.81 0.30 2.00 2.34 1.36 0.68 3.65 -63.44%
P/NAPS 6.08 7.09 6.01 4.44 8.86 4.18 7.46 -12.78%

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