[AWANTEC] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	138,828	222,062	198,210	179,032	150,060	99,280	106,882	4.10%
YoY %	-37.48%	12.03%	10.71%	19.31%	51.15%	-7.11%	-	-
Horiz. %	129.89%	207.76%	185.45%	167.50%	140.40%	92.89%	100.00%	-
PBT	-12,732	25,545	22,170	18,158	18,200	26,886	38,044	-
YoY %	-149.84%	15.22%	22.09%	-0.23%	-32.31%	-29.33%	-	-
Horiz. %	-33.47%	67.15%	58.27%	47.73%	47.84%	70.67%	100.00%	-
Tax	-1,060	-17,869	-3,934	-4,670	0	0	0	-
YoY %	94.07%	-354.22%	15.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	22.70%	382.63%	84.24%	100.00%	-	-	-	-
NP	-13,792	7,676	18,236	13,488	18,200	26,886	38,044	-
YoY %	-279.68%	-57.91%	35.20%	-25.89%	-32.31%	-29.33%	-	-
Horiz. %	-36.25%	20.18%	47.93%	35.45%	47.84%	70.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,938	768	18,066	13,488	18,200	26,886	38,044	-
YoY %	-1,914.84%	-95.75%	33.94%	-25.89%	-32.31%	-29.33%	-	-
Horiz. %	-36.64%	2.02%	47.49%	35.45%	47.84%	70.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	69.95%	17.74%	25.72%	0.00%	0.00%	0.00%	-
YoY %	-	294.31%	-31.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	271.97%	68.97%	100.00%	-	-	-	-
Total Cost	152,620	214,385	179,974	165,544	131,860	72,394	68,838	13.01%
YoY %	-28.81%	19.12%	8.72%	25.55%	82.14%	5.17%	-	-
Horiz. %	221.71%	311.43%	261.45%	240.48%	191.55%	105.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,913	154,129	163,108	166,738	172,013	98,142	85,763	2.53%
YoY %	-34.53%	-5.50%	-2.18%	-3.07%	75.27%	14.43%	-	-
Horiz. %	117.66%	179.72%	190.18%	194.42%	200.57%	114.43%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	3,583	16,940	14,520	16,940	23,635	24,189	-
YoY %	-	-78.85%	16.67%	-14.29%	-28.33%	-2.29%	-	-
Horiz. %	-	14.81%	70.03%	60.03%	70.03%	97.71%	100.00%	-
Div Payout %	-	466.67%	93.77%	107.65%	93.08%	87.91%	63.58%	-
YoY %	-	397.68%	-12.89%	15.65%	5.88%	38.27%	-	-
Horiz. %	-	733.99%	147.48%	169.31%	146.40%	138.27%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	100,913	154,129	163,108	166,738	172,013	98,142	85,763	2.53%
YoY %	-34.53%	-5.50%	-2.18%	-3.07%	75.27%	14.43%	-	-
Horiz. %	117.66%	179.72%	190.18%	194.42%	200.57%	114.43%	100.00%	-
NOSH	484,000	469,333	484,000	484,000	484,000	439,313	219,907	12.88%
YoY %	3.13%	-3.03%	0.00%	0.00%	10.17%	99.77%	-	-
Horiz. %	220.09%	213.42%	220.09%	220.09%	220.09%	199.77%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	-9.93%	3.46%	9.20%	7.53%	12.13%	27.08%	35.59%	-
YoY %	-386.99%	-62.39%	22.18%	-37.92%	-55.21%	-23.91%	-	-
Horiz. %	-27.90%	9.72%	25.85%	21.16%	34.08%	76.09%	100.00%	-
ROE	-13.81%	0.50%	11.08%	8.09%	10.58%	27.39%	44.36%	-
YoY %	-2,862.00%	-95.49%	36.96%	-23.53%	-61.37%	-38.26%	-	-
Horiz. %	-31.13%	1.13%	24.98%	18.24%	23.85%	61.74%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	28.68	47.31	40.95	36.99	31.00	22.60	48.60	-7.78%
YoY %	-39.38%	15.53%	10.71%	19.32%	37.17%	-53.50%	-	-
Horiz. %	59.01%	97.35%	84.26%	76.11%	63.79%	46.50%	100.00%	-
EPS	-3.10	0.16	3.74	2.78	3.76	6.12	17.30	-
YoY %	-2,037.50%	-95.72%	34.53%	-26.06%	-38.56%	-64.62%	-	-
Horiz. %	-17.92%	0.92%	21.62%	16.07%	21.73%	35.38%	100.00%	-
DPS	0.00	0.76	3.50	3.00	3.50	5.38	11.00	-
YoY %	0.00%	-78.29%	16.67%	-14.29%	-34.94%	-51.09%	-	-
Horiz. %	0.00%	6.91%	31.82%	27.27%	31.82%	48.91%	100.00%	-
NAPS	0.2085	0.3284	0.337	0.3445	0.3554	0.2234	0.39	-9.17%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	59.09%	-42.72%	-	-
Horiz. %	53.46%	84.21%	86.41%	88.33%	91.13%	57.28%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	17.57	28.11	25.09	22.66	19.00	12.57	13.53	4.09%
YoY %	-37.50%	12.04%	10.72%	19.26%	51.15%	-7.10%	-	-
Horiz. %	129.86%	207.76%	185.44%	167.48%	140.43%	92.90%	100.00%	-
EPS	-1.76	0.10	2.29	1.71	2.30	3.40	4.82	-
YoY %	-1,860.00%	-95.63%	33.92%	-25.65%	-32.35%	-29.46%	-	-
Horiz. %	-36.51%	2.07%	47.51%	35.48%	47.72%	70.54%	100.00%	-
DPS	0.00	0.45	2.14	1.84	2.14	2.99	3.06	-
YoY %	0.00%	-78.97%	16.30%	-14.02%	-28.43%	-2.29%	-	-
Horiz. %	0.00%	14.71%	69.93%	60.13%	69.93%	97.71%	100.00%	-
NAPS	0.1277	0.1951	0.2065	0.2111	0.2177	0.1242	0.1086	2.52%
YoY %	-34.55%	-5.52%	-2.18%	-3.03%	75.28%	14.36%	-	-
Horiz. %	117.59%	179.65%	190.15%	194.38%	200.46%	114.36%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.415	0.455	2.08	1.98	2.60	1.90	1.86	-
P/RPS	1.45	0.96	5.08	5.35	8.39	8.41	3.83	-13.86%
YoY %	51.04%	-81.10%	-5.05%	-36.23%	-0.24%	119.58%	-	-
Horiz. %	37.86%	25.07%	132.64%	139.69%	219.06%	219.58%	100.00%	-
P/EPS	-14.41	278.06	55.72	71.05	69.14	31.05	10.75	-
YoY %	-105.18%	399.03%	-21.58%	2.76%	122.67%	188.84%	-	-
Horiz. %	-134.05%	2,586.60%	518.33%	660.93%	643.16%	288.84%	100.00%	-
EY	-6.94	0.36	1.79	1.41	1.45	3.22	9.30	-
YoY %	-2,027.78%	-79.89%	26.95%	-2.76%	-54.97%	-65.38%	-	-
Horiz. %	-74.62%	3.87%	19.25%	15.16%	15.59%	34.62%	100.00%	-
DY	0.00	1.68	1.68	1.52	1.35	2.83	5.91	-
YoY %	0.00%	0.00%	10.53%	12.59%	-52.30%	-52.12%	-	-
Horiz. %	0.00%	28.43%	28.43%	25.72%	22.84%	47.88%	100.00%	-
P/NAPS	1.99	1.39	6.17	5.75	7.32	8.50	4.77	-12.57%
YoY %	43.17%	-77.47%	7.30%	-21.45%	-13.88%	78.20%	-	-
Horiz. %	41.72%	29.14%	129.35%	120.55%	153.46%	178.20%	100.00%	-

	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/20	28/02/19	24/08/17	24/08/16	20/08/15	27/08/14	27/08/13	-
Price	0.37	0.38	1.75	2.10	2.16	1.98	1.79	-
P/RPS	1.29	0.80	4.27	5.68	6.97	8.76	3.68	-14.87%
YoY %	61.25%	-81.26%	-24.82%	-18.51%	-20.43%	138.04%	-	-
Horiz. %	35.05%	21.74%	116.03%	154.35%	189.40%	238.04%	100.00%	-
P/EPS	-12.85	232.22	46.88	75.36	57.44	32.35	10.35	-
YoY %	-105.53%	395.35%	-37.79%	31.20%	77.56%	212.56%	-	-
Horiz. %	-124.15%	2,243.67%	452.95%	728.12%	554.98%	312.56%	100.00%	-
EY	-7.78	0.43	2.13	1.33	1.74	3.09	9.66	-
YoY %	-1,909.30%	-79.81%	60.15%	-23.56%	-43.69%	-68.01%	-	-
Horiz. %	-80.54%	4.45%	22.05%	13.77%	18.01%	31.99%	100.00%	-
DY	0.00	2.01	2.00	1.43	1.62	2.72	6.15	-
YoY %	0.00%	0.50%	39.86%	-11.73%	-40.44%	-55.77%	-	-
Horiz. %	0.00%	32.68%	32.52%	23.25%	26.34%	44.23%	100.00%	-
P/NAPS	1.77	1.16	5.19	6.10	6.08	8.86	4.59	-13.62%
YoY %	52.59%	-77.65%	-14.92%	0.33%	-31.38%	93.03%	-	-
Horiz. %	38.56%	25.27%	113.07%	132.90%	132.46%	193.03%	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