[AWANTEC] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.89%
YoY- -51.77%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 91,162 75,030 40,030 78,854 66,490 49,640 20,593 169.36%
PBT 14,958 9,100 4,008 20,378 18,551 13,443 6,402 75.98%
Tax -1,002 0 0 -76 -76 0 0 -
NP 13,956 9,100 4,008 20,302 18,475 13,443 6,402 68.04%
-
NP to SH 14,120 9,100 4,008 20,302 18,475 13,443 6,402 69.35%
-
Tax Rate 6.70% 0.00% 0.00% 0.37% 0.41% 0.00% 0.00% -
Total Cost 77,206 65,930 36,022 58,552 48,015 36,197 14,191 209.01%
-
Net Worth 171,336 172,013 170,561 169,012 172,062 98,142 96,755 46.31%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 13,310 8,470 3,630 20,279 17,859 11,817 2,749 185.92%
Div Payout % 94.26% 93.08% 90.57% 99.89% 96.67% 87.91% 42.96% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 171,336 172,013 170,561 169,012 172,062 98,142 96,755 46.31%
NOSH 484,000 484,000 484,000 484,000 484,000 439,313 219,999 69.07%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.31% 12.13% 10.01% 25.75% 27.79% 27.08% 31.09% -
ROE 8.24% 5.29% 2.35% 12.01% 10.74% 13.70% 6.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.84 15.50 8.27 16.29 13.74 11.30 9.36 59.34%
EPS 2.92 1.88 0.83 4.19 3.82 3.06 2.91 0.22%
DPS 2.75 1.75 0.75 4.19 3.69 2.69 1.25 69.07%
NAPS 0.354 0.3554 0.3524 0.3492 0.3555 0.2234 0.4398 -13.45%
Adjusted Per Share Value based on latest NOSH - 484,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.54 9.50 5.07 9.98 8.42 6.28 2.61 169.14%
EPS 1.79 1.15 0.51 2.57 2.34 1.70 0.81 69.57%
DPS 1.69 1.07 0.46 2.57 2.26 1.50 0.35 185.40%
NAPS 0.2169 0.2178 0.2159 0.214 0.2178 0.1242 0.1225 46.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.85 2.60 2.60 1.44 1.86 1.90 3.75 -
P/RPS 9.82 16.77 31.44 8.84 13.54 16.81 40.06 -60.79%
P/EPS 63.41 138.29 313.97 34.33 48.73 62.09 128.87 -37.64%
EY 1.58 0.72 0.32 2.91 2.05 1.61 0.78 60.02%
DY 1.49 0.67 0.29 2.91 1.98 1.42 0.33 172.92%
P/NAPS 5.23 7.32 7.38 4.12 5.23 8.50 8.53 -27.80%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 20/08/15 27/05/15 25/02/15 26/11/14 27/08/14 28/05/14 -
Price 2.46 2.16 2.50 2.10 1.58 1.98 1.84 -
P/RPS 13.06 13.93 30.23 12.89 11.50 17.52 19.66 -23.84%
P/EPS 84.32 114.88 301.90 50.06 41.39 64.71 63.23 21.13%
EY 1.19 0.87 0.33 2.00 2.42 1.55 1.58 -17.20%
DY 1.12 0.81 0.30 2.00 2.34 1.36 0.68 39.42%
P/NAPS 6.95 6.08 7.09 6.01 4.44 8.86 4.18 40.30%

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