[AWANTEC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 45.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 85,874 50,529 27,062 111,751 79,123 45,988 37,042 74.89%
PBT 26,677 16,816 8,092 34,412 23,057 12,985 11,287 77.15%
Tax 210 -140 -70 -801 0 0 0 -
NP 26,887 16,676 8,022 33,611 23,057 12,985 11,287 78.08%
-
NP to SH 26,887 16,676 8,022 33,611 23,057 12,985 11,287 78.08%
-
Tax Rate -0.79% 0.83% 0.87% 2.33% 0.00% 0.00% 0.00% -
Total Cost 58,987 33,853 19,040 78,140 56,066 33,003 25,755 73.48%
-
Net Worth 75,974 70,157 73,406 62,981 27,571 573,535 42,296 47.60%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 154 87 4,395 16,628 3,738 - - -
Div Payout % 0.57% 0.53% 54.79% 49.47% 16.21% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 75,974 70,157 73,406 62,981 27,571 573,535 42,296 47.60%
NOSH 220,024 220,000 219,780 207,860 93,461 31,547 198,017 7.25%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 31.31% 33.00% 29.64% 30.08% 29.14% 28.24% 30.47% -
ROE 35.39% 23.77% 10.93% 53.37% 83.63% 2.26% 26.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 39.03 22.97 12.31 53.76 84.66 145.77 18.71 63.04%
EPS 12.22 7.58 3.65 16.17 24.67 41.16 5.70 66.03%
DPS 0.07 0.04 2.00 8.00 4.00 0.00 0.00 -
NAPS 0.3453 0.3189 0.334 0.303 0.295 18.18 0.2136 37.62%
Adjusted Per Share Value based on latest NOSH - 219,895
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.87 6.40 3.43 14.15 10.02 5.82 4.69 74.86%
EPS 3.40 2.11 1.02 4.26 2.92 1.64 1.43 77.85%
DPS 0.02 0.01 0.56 2.11 0.47 0.00 0.00 -
NAPS 0.0962 0.0888 0.0929 0.0797 0.0349 0.7261 0.0535 47.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 1.13 1.26 0.825 0.725 0.52 0.00 0.00 -
P/RPS 2.90 5.49 6.70 1.35 0.61 0.00 0.00 -
P/EPS 9.25 16.62 22.60 4.48 2.11 0.00 0.00 -
EY 10.81 6.02 4.42 22.30 47.44 0.00 0.00 -
DY 0.06 0.03 2.42 11.03 7.69 0.00 0.00 -
P/NAPS 3.27 3.95 2.47 2.39 1.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 14/11/12 14/08/12 28/05/12 19/04/12 15/11/11 23/08/11 05/07/11 -
Price 1.22 1.28 0.97 0.885 0.77 0.66 0.00 -
P/RPS 3.13 5.57 7.88 1.65 0.91 0.45 0.00 -
P/EPS 9.98 16.89 26.58 5.47 3.12 1.60 0.00 -
EY 10.02 5.92 3.76 18.27 32.04 62.36 0.00 -
DY 0.06 0.03 2.06 9.04 5.19 0.00 0.00 -
P/NAPS 3.53 4.01 2.90 2.92 2.61 0.04 0.00 -

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