[AWANTEC] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[AWANTEC] AWANBIRU TECHNOLOGY BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -1.39%
YoY- -0.22%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 48,824 40,692 24,328 16,133 35,000 40,030 12,364 150.04%
PBT 5,028 4,051 7,470 5,859 5,092 4,008 1,827 96.50%
Tax -1,320 -1,015 -4,406 -1,002 0 0 0 -
NP 3,708 3,036 3,064 4,857 5,092 4,008 1,827 60.36%
-
NP to SH 3,708 3,036 2,983 5,021 5,092 4,008 1,827 60.36%
-
Tax Rate 26.25% 25.06% 58.98% 17.10% 0.00% 0.00% 0.00% -
Total Cost 45,116 37,656 21,264 11,276 29,908 36,022 10,537 163.91%
-
Net Worth 166,738 167,754 169,545 171,336 172,013 170,561 169,012 -0.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,630 3,630 4,840 4,840 4,840 3,630 2,420 31.06%
Div Payout % 97.90% 119.57% 162.25% 96.40% 95.05% 90.57% 132.46% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 166,738 167,754 169,545 171,336 172,013 170,561 169,012 -0.89%
NOSH 484,000 484,000 484,000 484,000 484,000 484,000 484,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.59% 7.46% 12.59% 30.11% 14.55% 10.01% 14.78% -
ROE 2.22% 1.81% 1.76% 2.93% 2.96% 2.35% 1.08% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.09 8.41 5.03 3.33 7.23 8.27 2.55 150.37%
EPS 0.77 0.63 0.62 1.04 1.05 0.83 0.38 60.19%
DPS 0.75 0.75 1.00 1.00 1.00 0.75 0.50 31.06%
NAPS 0.3445 0.3466 0.3503 0.354 0.3554 0.3524 0.3492 -0.90%
Adjusted Per Share Value based on latest NOSH - 484,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.18 5.15 3.08 2.04 4.43 5.07 1.57 149.51%
EPS 0.47 0.38 0.38 0.64 0.64 0.51 0.23 61.10%
DPS 0.46 0.46 0.61 0.61 0.61 0.46 0.31 30.12%
NAPS 0.2111 0.2124 0.2146 0.2169 0.2178 0.2159 0.214 -0.90%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.98 2.95 2.97 1.85 2.60 2.60 1.44 -
P/RPS 19.63 35.09 59.09 55.50 35.95 31.44 56.37 -50.53%
P/EPS 258.45 470.29 481.89 178.33 247.13 313.97 381.48 -22.88%
EY 0.39 0.21 0.21 0.56 0.40 0.32 0.26 31.06%
DY 0.38 0.25 0.34 0.54 0.38 0.29 0.35 5.64%
P/NAPS 5.75 8.51 8.48 5.23 7.32 7.38 4.12 24.91%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 25/02/16 25/11/15 20/08/15 27/05/15 25/02/15 -
Price 2.10 2.27 2.83 2.46 2.16 2.50 2.10 -
P/RPS 20.82 27.00 56.30 73.80 29.87 30.23 82.21 -60.00%
P/EPS 274.11 361.88 459.18 237.13 205.31 301.90 556.32 -37.64%
EY 0.36 0.28 0.22 0.42 0.49 0.33 0.18 58.80%
DY 0.36 0.33 0.35 0.41 0.46 0.30 0.24 31.06%
P/NAPS 6.10 6.55 8.08 6.95 6.08 7.09 6.01 0.99%

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