[AWANTEC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -84.79%
YoY- -28.89%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 78,854 66,490 49,640 20,593 119,383 88,971 53,441 29.51%
PBT 20,378 18,551 13,443 6,402 42,193 31,421 19,022 4.68%
Tax -76 -76 0 0 -109 -67 0 -
NP 20,302 18,475 13,443 6,402 42,084 31,354 19,022 4.42%
-
NP to SH 20,302 18,475 13,443 6,402 42,092 31,354 19,022 4.42%
-
Tax Rate 0.37% 0.41% 0.00% 0.00% 0.26% 0.21% 0.00% -
Total Cost 58,552 48,015 36,197 14,191 77,299 57,617 34,419 42.36%
-
Net Worth 169,012 172,062 98,142 96,755 96,989 91,487 85,763 56.99%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 20,279 17,859 11,817 2,749 26,403 19,802 12,094 41.00%
Div Payout % 99.89% 96.67% 87.91% 42.96% 62.73% 63.16% 63.58% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 169,012 172,062 98,142 96,755 96,989 91,487 85,763 56.99%
NOSH 484,000 484,000 439,313 219,999 220,031 220,028 219,907 68.95%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.75% 27.79% 27.08% 31.09% 35.25% 35.24% 35.59% -
ROE 12.01% 10.74% 13.70% 6.62% 43.40% 34.27% 22.18% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.29 13.74 11.30 9.36 54.26 40.44 24.30 -23.34%
EPS 4.19 3.82 3.06 2.91 19.13 14.25 8.65 -38.24%
DPS 4.19 3.69 2.69 1.25 12.00 9.00 5.50 -16.54%
NAPS 0.3492 0.3555 0.2234 0.4398 0.4408 0.4158 0.39 -7.08%
Adjusted Per Share Value based on latest NOSH - 219,999
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.98 8.42 6.28 2.61 15.11 11.26 6.77 29.43%
EPS 2.57 2.34 1.70 0.81 5.33 3.97 2.41 4.36%
DPS 2.57 2.26 1.50 0.35 3.34 2.51 1.53 41.17%
NAPS 0.214 0.2178 0.1242 0.1225 0.1228 0.1158 0.1086 56.98%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.44 1.86 1.90 3.75 2.88 2.04 1.86 -
P/RPS 8.84 13.54 16.81 40.06 5.31 5.04 7.65 10.08%
P/EPS 34.33 48.73 62.09 128.87 15.05 14.32 21.50 36.49%
EY 2.91 2.05 1.61 0.78 6.64 6.99 4.65 -26.77%
DY 2.91 1.98 1.42 0.33 4.17 4.41 2.96 -1.12%
P/NAPS 4.12 5.23 8.50 8.53 6.53 4.91 4.77 -9.28%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 28/05/14 20/02/14 20/11/13 27/08/13 -
Price 2.10 1.58 1.98 1.84 3.29 2.50 1.79 -
P/RPS 12.89 11.50 17.52 19.66 6.06 6.18 7.37 45.01%
P/EPS 50.06 41.39 64.71 63.23 17.20 17.54 20.69 79.93%
EY 2.00 2.42 1.55 1.58 5.81 5.70 4.83 -44.35%
DY 2.00 2.34 1.36 0.68 3.65 3.60 3.07 -24.79%
P/NAPS 6.01 4.44 8.86 4.18 7.46 6.01 4.59 19.62%

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