[AWANTEC] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.88%
YoY- 409.96%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 26,197 24,232 35,345 23,467 27,062 32,628 33,134 -14.48%
PBT 9,003 9,959 9,861 8,724 8,092 11,356 10,072 -7.20%
Tax 0 419 350 -70 -70 -801 0 -
NP 9,003 10,378 10,211 8,654 8,022 10,555 10,072 -7.20%
-
NP to SH 9,003 10,378 10,211 8,654 8,022 10,555 10,072 -7.20%
-
Tax Rate 0.00% -4.21% -3.55% 0.80% 0.87% 7.05% 0.00% -
Total Cost 17,194 13,854 25,134 14,813 19,040 22,073 23,062 -17.76%
-
Net Worth 81,225 79,703 75,988 70,222 73,406 66,628 63,352 18.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 5,503 6,596 66 44 4,395 8,795 8,590 -25.66%
Div Payout % 61.12% 63.56% 0.65% 0.51% 54.79% 83.33% 85.29% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 81,225 79,703 75,988 70,222 73,406 66,628 63,352 18.00%
NOSH 220,122 219,872 220,064 220,203 219,780 219,895 214,754 1.65%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 34.37% 42.83% 28.89% 36.88% 29.64% 32.35% 30.40% -
ROE 11.08% 13.02% 13.44% 12.32% 10.93% 15.84% 15.90% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.90 11.02 16.06 10.66 12.31 14.84 15.43 -15.88%
EPS 4.09 4.72 4.64 3.93 3.65 4.80 4.69 -8.71%
DPS 2.50 3.00 0.03 0.02 2.00 4.00 4.00 -26.87%
NAPS 0.369 0.3625 0.3453 0.3189 0.334 0.303 0.295 16.07%
Adjusted Per Share Value based on latest NOSH - 220,203
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.32 3.07 4.47 2.97 3.43 4.13 4.19 -14.35%
EPS 1.14 1.31 1.29 1.10 1.02 1.34 1.28 -7.42%
DPS 0.70 0.84 0.01 0.01 0.56 1.11 1.09 -25.54%
NAPS 0.1028 0.1009 0.0962 0.0889 0.0929 0.0844 0.0802 17.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.23 1.11 1.13 1.26 0.825 0.725 0.52 -
P/RPS 10.34 10.07 7.04 11.82 6.70 4.89 3.37 111.00%
P/EPS 30.07 23.52 24.35 32.06 22.60 15.10 11.09 94.32%
EY 3.33 4.25 4.11 3.12 4.42 6.62 9.02 -48.50%
DY 2.03 2.70 0.03 0.02 2.42 5.52 7.69 -58.81%
P/NAPS 3.33 3.06 3.27 3.95 2.47 2.39 1.76 52.91%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 20/02/13 14/11/12 14/08/12 28/05/12 19/04/12 15/11/11 -
Price 1.81 1.03 1.22 1.28 0.97 0.885 0.77 -
P/RPS 15.21 9.35 7.60 12.01 7.88 5.96 4.99 110.08%
P/EPS 44.25 21.82 26.29 32.57 26.58 18.44 16.42 93.53%
EY 2.26 4.58 3.80 3.07 3.76 5.42 6.09 -48.32%
DY 1.38 2.91 0.02 0.02 2.06 4.52 5.19 -58.61%
P/NAPS 4.91 2.84 3.53 4.01 2.90 2.92 2.61 52.33%

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