[AWANTEC] QoQ Quarter Result on 31-Mar-2017 [#1]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Quarter Result
Revenue	71,927	48,474	55,211	43,894	24,716	17,840	48,824	29.37%
YoY %	48.38%	-12.20%	25.78%	77.59%	38.54%	-63.46%	-	-
Horiz. %	147.32%	99.28%	113.08%	89.90%	50.62%	36.54%	100.00%	-
PBT	18,421	8,472	7,264	3,821	1,721	731	5,028	137.09%
YoY %	117.43%	16.63%	90.11%	122.02%	135.43%	-85.46%	-	-
Horiz. %	366.37%	168.50%	144.47%	75.99%	34.23%	14.54%	100.00%	-
Tax	-10,069	-1,372	-1,362	-605	-148	0	-1,320	286.07%
YoY %	-633.89%	-0.73%	-125.12%	-308.78%	0.00%	0.00%	-	-
Horiz. %	762.80%	103.94%	103.18%	45.83%	11.21%	0.00%	100.00%	-
NP	8,352	7,100	5,902	3,216	1,573	731	3,708	71.57%
YoY %	17.63%	20.30%	83.52%	104.45%	115.18%	-80.29%	-	-
Horiz. %	225.24%	191.48%	159.17%	86.73%	42.42%	19.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,334	4,571	5,817	3,216	1,409	731	3,708	10.92%
YoY %	-5.18%	-21.42%	80.88%	128.25%	92.75%	-80.29%	-	-
Horiz. %	116.88%	123.27%	156.88%	86.73%	38.00%	19.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	54.66%	16.19%	18.75%	15.83%	8.60%	0.00%	26.25%	-
YoY %	237.62%	-13.65%	18.45%	84.07%	0.00%	0.00%	-	-
Horiz. %	208.23%	61.68%	71.43%	60.30%	32.76%	0.00%	100.00%	-
Total Cost	63,575	41,374	49,309	40,678	23,143	17,109	45,116	25.61%
YoY %	53.66%	-16.09%	21.22%	75.77%	35.27%	-62.08%	-	-
Horiz. %	140.91%	91.71%	109.29%	90.16%	51.30%	37.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	164,027	165,382	163,108	161,075	161,510	163,591	166,738	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.86%	98.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	2,420	2,420	4,840	3,630	3,630	3,630	3,630	-23.62%
YoY %	0.00%	-50.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	133.33%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	55.84%	52.94%	83.20%	112.87%	257.63%	496.58%	97.90%	-
YoY %	5.48%	-36.37%	-26.29%	-56.19%	-48.12%	407.23%	-	-
Horiz. %	57.04%	54.08%	84.98%	115.29%	263.16%	507.23%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	164,027	165,382	163,108	161,075	161,510	163,591	166,738	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.86%	98.11%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	484,000	484,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.61%	14.65%	10.69%	7.33%	6.36%	4.10%	7.59%	-
YoY %	-20.75%	37.04%	45.84%	15.25%	55.12%	-45.98%	-	-
Horiz. %	152.96%	193.02%	140.84%	96.57%	83.79%	54.02%	100.00%	-
ROE	2.64%	2.76%	3.57%	2.00%	0.87%	0.45%	2.22%	-
YoY %	-4.35%	-22.69%	78.50%	129.89%	93.33%	-79.73%	-	-
Horiz. %	118.92%	124.32%	160.81%	90.09%	39.19%	20.27%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	14.86	10.02	11.41	9.07	5.11	3.69	10.09	29.35%
YoY %	48.30%	-12.18%	25.80%	77.50%	38.48%	-63.43%	-	-
Horiz. %	147.27%	99.31%	113.08%	89.89%	50.64%	36.57%	100.00%	-
EPS	0.90	0.94	1.20	0.66	0.29	0.15	0.77	10.92%
YoY %	-4.26%	-21.67%	81.82%	127.59%	93.33%	-80.52%	-	-
Horiz. %	116.88%	122.08%	155.84%	85.71%	37.66%	19.48%	100.00%	-
DPS	0.50	0.50	1.00	0.75	0.75	0.75	0.75	-23.62%
YoY %	0.00%	-50.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	133.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3389	0.3417	0.337	0.3328	0.3337	0.338	0.3445	-1.08%
YoY %	-0.82%	1.39%	1.26%	-0.27%	-1.27%	-1.89%	-	-
Horiz. %	98.37%	99.19%	97.82%	96.60%	96.87%	98.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	9.10	6.14	6.99	5.56	3.13	2.26	6.18	29.33%
YoY %	48.21%	-12.16%	25.72%	77.64%	38.50%	-63.43%	-	-
Horiz. %	147.25%	99.35%	113.11%	89.97%	50.65%	36.57%	100.00%	-
EPS	0.55	0.58	0.74	0.41	0.18	0.09	0.47	11.01%
YoY %	-5.17%	-21.62%	80.49%	127.78%	100.00%	-80.85%	-	-
Horiz. %	117.02%	123.40%	157.45%	87.23%	38.30%	19.15%	100.00%	-
DPS	0.31	0.31	0.61	0.46	0.46	0.46	0.46	-23.07%
YoY %	0.00%	-49.18%	32.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.39%	67.39%	132.61%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.2076	0.2093	0.2065	0.2039	0.2044	0.2071	0.2111	-1.10%
YoY %	-0.81%	1.36%	1.28%	-0.24%	-1.30%	-1.89%	-	-
Horiz. %	98.34%	99.15%	97.82%	96.59%	96.83%	98.11%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.52	1.79	2.08	2.31	2.06	2.25	1.98	-
P/RPS	10.23	17.87	18.23	25.47	40.34	61.04	19.63	-35.16%
YoY %	-42.75%	-1.97%	-28.43%	-36.86%	-33.91%	210.95%	-	-
Horiz. %	52.11%	91.03%	92.87%	129.75%	205.50%	310.95%	100.00%	-
P/EPS	169.75	189.53	173.07	347.65	707.62	1,489.74	258.45	-24.38%
YoY %	-10.44%	9.51%	-50.22%	-50.87%	-52.50%	476.41%	-	-
Horiz. %	65.68%	73.33%	66.96%	134.51%	273.79%	576.41%	100.00%	-
EY	0.59	0.53	0.58	0.29	0.14	0.07	0.39	31.68%
YoY %	11.32%	-8.62%	100.00%	107.14%	100.00%	-82.05%	-	-
Horiz. %	151.28%	135.90%	148.72%	74.36%	35.90%	17.95%	100.00%	-
DY	0.33	0.28	0.48	0.32	0.36	0.33	0.38	-8.95%
YoY %	17.86%	-41.67%	50.00%	-11.11%	9.09%	-13.16%	-	-
Horiz. %	86.84%	73.68%	126.32%	84.21%	94.74%	86.84%	100.00%	-
P/NAPS	4.49	5.24	6.17	6.94	6.17	6.66	5.75	-15.16%
YoY %	-14.31%	-15.07%	-11.10%	12.48%	-7.36%	15.83%	-	-
Horiz. %	78.09%	91.13%	107.30%	120.70%	107.30%	115.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	23/11/17	24/08/17	22/05/17	22/02/17	23/11/16	24/08/16	-
Price	1.67	1.21	1.75	2.35	2.24	2.20	2.10	-
P/RPS	11.24	12.08	15.34	25.91	43.86	59.69	20.82	-33.62%
YoY %	-6.95%	-21.25%	-40.80%	-40.93%	-26.52%	186.70%	-	-
Horiz. %	53.99%	58.02%	73.68%	124.45%	210.66%	286.70%	100.00%	-
P/EPS	186.50	128.12	145.61	353.67	769.45	1,456.63	274.11	-22.58%
YoY %	45.57%	-12.01%	-58.83%	-54.04%	-47.18%	431.40%	-	-
Horiz. %	68.04%	46.74%	53.12%	129.02%	280.71%	531.40%	100.00%	-
EY	0.54	0.78	0.69	0.28	0.13	0.07	0.36	30.94%
YoY %	-30.77%	13.04%	146.43%	115.38%	85.71%	-80.56%	-	-
Horiz. %	150.00%	216.67%	191.67%	77.78%	36.11%	19.44%	100.00%	-
DY	0.30	0.41	0.57	0.32	0.33	0.34	0.36	-11.41%
YoY %	-26.83%	-28.07%	78.12%	-3.03%	-2.94%	-5.56%	-	-
Horiz. %	83.33%	113.89%	158.33%	88.89%	91.67%	94.44%	100.00%	-
P/NAPS	4.93	3.54	5.19	7.06	6.71	6.51	6.10	-13.20%
YoY %	39.27%	-31.79%	-26.49%	5.22%	3.07%	6.72%	-	-
Horiz. %	80.82%	58.03%	85.08%	115.74%	110.00%	106.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos