[AWANTEC] QoQ TTM Result on 30-Sep-2018 [#1]

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	238,642	172,584	203,557	253,319	249,076	248,363	219,506	5.74%
YoY %	38.28%	-15.22%	-19.64%	1.70%	0.29%	13.15%	-	-
Horiz. %	108.72%	78.62%	92.73%	115.40%	113.47%	113.15%	100.00%	-
PBT	-2,134	6,748	23,417	40,546	46,894	47,246	37,978	-
YoY %	-131.62%	-71.18%	-42.25%	-13.54%	-0.75%	24.40%	-	-
Horiz. %	-5.62%	17.77%	61.66%	106.76%	123.48%	124.40%	100.00%	-
Tax	-18,539	-13,213	-16,380	-25,727	-19,812	-16,876	-13,408	24.18%
YoY %	-40.31%	19.33%	36.33%	-29.86%	-17.40%	-25.87%	-	-
Horiz. %	138.27%	98.55%	122.17%	191.88%	147.76%	125.87%	100.00%	-
NP	-20,673	-6,465	7,037	14,819	27,082	30,370	24,570	-
YoY %	-219.77%	-191.87%	-52.51%	-45.28%	-10.83%	23.61%	-	-
Horiz. %	-84.14%	-26.31%	28.64%	60.31%	110.22%	123.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-28,312	-10,344	704	4,551	15,946	21,234	17,938	-
YoY %	-173.70%	-1,569.32%	-84.53%	-71.46%	-24.90%	18.37%	-	-
Horiz. %	-157.83%	-57.67%	3.92%	25.37%	88.90%	118.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	195.81%	69.95%	63.45%	42.25%	35.72%	35.30%	-
YoY %	-	179.93%	10.24%	50.18%	18.28%	1.19%	-	-
Horiz. %	-	554.70%	198.16%	179.75%	119.69%	101.19%	100.00%	-
Total Cost	259,315	179,049	196,520	238,500	221,994	217,993	194,936	21.01%
YoY %	44.83%	-8.89%	-17.60%	7.44%	1.84%	11.83%	-	-
Horiz. %	133.03%	91.85%	100.81%	122.35%	113.88%	111.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	109,238	154,396	158,945	159,090	166,253	170,513	164,027	-23.79%
YoY %	-29.25%	-2.86%	-0.09%	-4.31%	-2.50%	3.95%	-	-
Horiz. %	66.60%	94.13%	96.90%	96.99%	101.36%	103.95%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	-	968	3,388	5,808	8,228	12,100	13,310	-
YoY %	-	-71.43%	-41.67%	-29.41%	-32.00%	-9.09%	-	-
Horiz. %	-	7.27%	25.45%	43.64%	61.82%	90.91%	100.00%	-
Div Payout %	-	0.00%	481.25%	127.62%	51.60%	56.98%	74.20%	-
YoY %	-	0.00%	277.10%	147.33%	-9.44%	-23.21%	-	-
Horiz. %	-	0.00%	648.58%	171.99%	69.54%	76.79%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	109,238	154,396	158,945	159,090	166,253	170,513	164,027	-23.79%
YoY %	-29.25%	-2.86%	-0.09%	-4.31%	-2.50%	3.95%	-	-
Horiz. %	66.60%	94.13%	96.90%	96.99%	101.36%	103.95%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	-8.66%	-3.75%	3.46%	5.85%	10.87%	12.23%	11.19%	-
YoY %	-130.93%	-208.38%	-40.85%	-46.18%	-11.12%	9.29%	-	-
Horiz. %	-77.39%	-33.51%	30.92%	52.28%	97.14%	109.29%	100.00%	-
ROE	-25.92%	-6.70%	0.44%	2.86%	9.59%	12.45%	10.94%	-
YoY %	-286.87%	-1,622.73%	-84.62%	-70.18%	-22.97%	13.80%	-	-
Horiz. %	-236.93%	-61.24%	4.02%	26.14%	87.66%	113.80%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	49.31	35.66	42.06	52.34	51.46	51.31	45.35	5.75%
YoY %	38.28%	-15.22%	-19.64%	1.71%	0.29%	13.14%	-	-
Horiz. %	108.73%	78.63%	92.75%	115.41%	113.47%	113.14%	100.00%	-
EPS	-5.85	-2.14	0.15	0.94	3.29	4.39	3.71	-
YoY %	-173.36%	-1,526.67%	-84.04%	-71.43%	-25.06%	18.33%	-	-
Horiz. %	-157.68%	-57.68%	4.04%	25.34%	88.68%	118.33%	100.00%	-
DPS	0.00	0.20	0.70	1.20	1.70	2.50	2.75	-
YoY %	0.00%	-71.43%	-41.67%	-29.41%	-32.00%	-9.09%	-	-
Horiz. %	0.00%	7.27%	25.45%	43.64%	61.82%	90.91%	100.00%	-
NAPS	0.2257	0.319	0.3284	0.3287	0.3435	0.3523	0.3389	-23.79%
YoY %	-29.25%	-2.86%	-0.09%	-4.31%	-2.50%	3.95%	-	-
Horiz. %	66.60%	94.13%	96.90%	96.99%	101.36%	103.95%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	30.21	21.85	25.77	32.07	31.53	31.44	27.79	5.74%
YoY %	38.26%	-15.21%	-19.64%	1.71%	0.29%	13.13%	-	-
Horiz. %	108.71%	78.63%	92.73%	115.40%	113.46%	113.13%	100.00%	-
EPS	-3.58	-1.31	0.09	0.58	2.02	2.69	2.27	-
YoY %	-173.28%	-1,555.56%	-84.48%	-71.29%	-24.91%	18.50%	-	-
Horiz. %	-157.71%	-57.71%	3.96%	25.55%	88.99%	118.50%	100.00%	-
DPS	0.00	0.12	0.43	0.74	1.04	1.53	1.68	-
YoY %	0.00%	-72.09%	-41.89%	-28.85%	-32.03%	-8.93%	-	-
Horiz. %	0.00%	7.14%	25.60%	44.05%	61.90%	91.07%	100.00%	-
NAPS	0.1383	0.1954	0.2012	0.2014	0.2105	0.2158	0.2076	-23.77%
YoY %	-29.22%	-2.88%	-0.10%	-4.32%	-2.46%	3.95%	-	-
Horiz. %	66.62%	94.12%	96.92%	97.01%	101.40%	103.95%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	0.41	0.525	0.455	1.04	1.08	1.28	1.52	-
P/RPS	0.83	1.47	1.08	1.99	2.10	2.49	3.35	-60.65%
YoY %	-43.54%	36.11%	-45.73%	-5.24%	-15.66%	-25.67%	-	-
Horiz. %	24.78%	43.88%	32.24%	59.40%	62.69%	74.33%	100.00%	-
P/EPS	-7.01	-24.56	312.81	110.60	32.78	29.18	41.01	-
YoY %	71.46%	-107.85%	182.83%	237.40%	12.34%	-28.85%	-	-
Horiz. %	-17.09%	-59.89%	762.77%	269.69%	79.93%	71.15%	100.00%	-
EY	-14.27	-4.07	0.32	0.90	3.05	3.43	2.44	-
YoY %	-250.61%	-1,371.88%	-64.44%	-70.49%	-11.08%	40.57%	-	-
Horiz. %	-584.84%	-166.80%	13.11%	36.89%	125.00%	140.57%	100.00%	-
DY	0.00	0.38	1.54	1.15	1.57	1.95	1.81	-
YoY %	0.00%	-75.32%	33.91%	-26.75%	-19.49%	7.73%	-	-
Horiz. %	0.00%	20.99%	85.08%	63.54%	86.74%	107.73%	100.00%	-
P/NAPS	1.82	1.65	1.39	3.16	3.14	3.63	4.49	-45.31%
YoY %	10.30%	18.71%	-56.01%	0.64%	-13.50%	-19.15%	-	-
Horiz. %	40.53%	36.75%	30.96%	70.38%	69.93%	80.85%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	30/05/19	28/02/19	28/11/18	29/08/18	15/05/18	27/02/18	-
Price	0.43	0.395	0.38	0.56	1.27	1.11	1.67	-
P/RPS	0.87	1.11	0.90	1.07	2.47	2.16	3.68	-61.86%
YoY %	-21.62%	23.33%	-15.89%	-56.68%	14.35%	-41.30%	-	-
Horiz. %	23.64%	30.16%	24.46%	29.08%	67.12%	58.70%	100.00%	-
P/EPS	-7.35	-18.48	261.25	59.56	38.55	25.30	45.06	-
YoY %	60.23%	-107.07%	338.63%	54.50%	52.37%	-43.85%	-	-
Horiz. %	-16.31%	-41.01%	579.78%	132.18%	85.55%	56.15%	100.00%	-
EY	-13.60	-5.41	0.38	1.68	2.59	3.95	2.22	-
YoY %	-151.39%	-1,523.68%	-77.38%	-35.14%	-34.43%	77.93%	-	-
Horiz. %	-612.61%	-243.69%	17.12%	75.68%	116.67%	177.93%	100.00%	-
DY	0.00	0.51	1.84	2.14	1.34	2.25	1.65	-
YoY %	0.00%	-72.28%	-14.02%	59.70%	-40.44%	36.36%	-	-
Horiz. %	0.00%	30.91%	111.52%	129.70%	81.21%	136.36%	100.00%	-
P/NAPS	1.91	1.24	1.16	1.70	3.70	3.15	4.93	-46.94%
YoY %	54.03%	6.90%	-31.76%	-54.05%	17.46%	-36.11%	-	-
Horiz. %	38.74%	25.15%	23.53%	34.48%	75.05%	63.89%	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