[AWANTEC] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	73,594	69,414	203,557	99,105	89,516	75,030	49,640	6.23%
YoY %	6.02%	-65.90%	105.40%	10.71%	19.31%	51.15%	-	-
Horiz. %	148.26%	139.83%	410.07%	199.65%	180.33%	151.15%	100.00%	-
PBT	10,652	-6,366	23,417	11,085	9,079	9,100	13,443	-3.51%
YoY %	267.33%	-127.19%	111.25%	22.09%	-0.23%	-32.31%	-	-
Horiz. %	79.24%	-47.36%	174.19%	82.46%	67.54%	67.69%	100.00%	-
Tax	-1,387	-530	-16,380	-1,967	-2,335	0	0	-
YoY %	-161.70%	96.76%	-732.74%	15.76%	0.00%	0.00%	-	-
Horiz. %	59.40%	22.70%	701.50%	84.24%	100.00%	-	-	-
NP	9,265	-6,896	7,037	9,118	6,744	9,100	13,443	-5.55%
YoY %	234.35%	-198.00%	-22.82%	35.20%	-25.89%	-32.31%	-	-
Horiz. %	68.92%	-51.30%	52.35%	67.83%	50.17%	67.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,663	-6,969	704	9,033	6,744	9,100	13,443	-4.94%
YoY %	238.66%	-1,089.91%	-92.21%	33.94%	-25.89%	-32.31%	-	-
Horiz. %	71.88%	-51.84%	5.24%	67.19%	50.17%	67.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.02%	-	69.95%	17.74%	25.72%	0.00%	0.00%	-
YoY %	0.00%	-	294.31%	-31.03%	0.00%	0.00%	-	-
Horiz. %	50.62%	-	271.97%	68.97%	100.00%	-	-	-
Total Cost	64,329	76,310	196,520	89,987	82,772	65,930	36,197	9.23%
YoY %	-15.70%	-61.17%	118.39%	8.72%	25.55%	82.14%	-	-
Horiz. %	177.72%	210.82%	542.92%	248.60%	228.67%	182.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	141,124	100,913	158,945	163,108	166,738	172,013	98,142	5.73%
YoY %	39.85%	-36.51%	-2.55%	-2.18%	-3.07%	75.27%	-	-
Horiz. %	143.80%	102.82%	161.95%	166.20%	169.89%	175.27%	100.00%	-

	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	3,387	8,470	7,260	8,470	11,817	-
YoY %	-	-	-60.01%	16.67%	-14.29%	-28.32%	-	-
Horiz. %	-	-	28.66%	71.68%	61.44%	71.68%	100.00%	-
Div Payout %	-	-	481.25%	93.77%	107.65%	93.08%	87.91%	-
YoY %	-	-	413.22%	-12.89%	15.65%	5.88%	-	-
Horiz. %	-	-	547.43%	106.67%	122.45%	105.88%	100.00%	-

	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	141,124	100,913	158,945	163,108	166,738	172,013	98,142	5.73%
YoY %	39.85%	-36.51%	-2.55%	-2.18%	-3.07%	75.27%	-	-
Horiz. %	143.80%	102.82%	161.95%	166.20%	169.89%	175.27%	100.00%	-
NOSH	709,640	484,000	484,000	484,000	484,000	484,000	439,313	7.64%
YoY %	46.62%	0.00%	0.00%	0.00%	0.00%	10.17%	-	-
Horiz. %	161.53%	110.17%	110.17%	110.17%	110.17%	110.17%	100.00%	-

	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	12.59%	-9.93%	3.46%	9.20%	7.53%	12.13%	27.08%	-
YoY %	226.79%	-386.99%	-62.39%	22.18%	-37.92%	-55.21%	-	-
Horiz. %	46.49%	-36.67%	12.78%	33.97%	27.81%	44.79%	100.00%	-
ROE	6.85%	-6.91%	0.44%	5.54%	4.04%	5.29%	13.70%	-
YoY %	199.13%	-1,670.45%	-92.06%	37.13%	-23.63%	-61.39%	-	-
Horiz. %	50.00%	-50.44%	3.21%	40.44%	29.49%	38.61%	100.00%	-

	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	11.84	14.34	42.06	20.48	18.50	15.50	11.30	0.71%
YoY %	-17.43%	-65.91%	105.37%	10.70%	19.35%	37.17%	-	-
Horiz. %	104.78%	126.90%	372.21%	181.24%	163.72%	137.17%	100.00%	-
EPS	1.68	-1.55	0.15	1.87	1.39	1.88	3.06	-8.79%
YoY %	208.39%	-1,133.33%	-91.98%	34.53%	-26.06%	-38.56%	-	-
Horiz. %	54.90%	-50.65%	4.90%	61.11%	45.42%	61.44%	100.00%	-
DPS	0.00	0.00	0.70	1.75	1.50	1.75	2.69	-
YoY %	0.00%	0.00%	-60.00%	16.67%	-14.29%	-34.94%	-	-
Horiz. %	0.00%	0.00%	26.02%	65.06%	55.76%	65.06%	100.00%	-
NAPS	0.2271	0.2085	0.3284	0.337	0.3445	0.3554	0.2234	0.25%
YoY %	8.92%	-36.51%	-2.55%	-2.18%	-3.07%	59.09%	-	-
Horiz. %	101.66%	93.33%	147.00%	150.85%	154.21%	159.09%	100.00%	-

	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	9.91	9.35	27.42	13.35	12.06	10.11	6.69	6.22%
YoY %	5.99%	-65.90%	105.39%	10.70%	19.29%	51.12%	-	-
Horiz. %	148.13%	139.76%	409.87%	199.55%	180.27%	151.12%	100.00%	-
EPS	1.30	-0.94	0.09	1.22	0.91	1.23	1.81	-4.95%
YoY %	238.30%	-1,144.44%	-92.62%	34.07%	-26.02%	-32.04%	-	-
Horiz. %	71.82%	-51.93%	4.97%	67.40%	50.28%	67.96%	100.00%	-
DPS	0.00	0.00	0.46	1.14	0.98	1.14	1.59	-
YoY %	0.00%	0.00%	-59.65%	16.33%	-14.04%	-28.30%	-	-
Horiz. %	0.00%	0.00%	28.93%	71.70%	61.64%	71.70%	100.00%	-
NAPS	0.1901	0.1359	0.2141	0.2197	0.2246	0.2317	0.1322	5.73%
YoY %	39.88%	-36.52%	-2.55%	-2.18%	-3.06%	75.26%	-	-
Horiz. %	143.80%	102.80%	161.95%	166.19%	169.89%	175.26%	100.00%	-

	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.965	0.415	0.455	2.08	1.98	2.60	1.90	-
P/RPS	8.15	2.89	1.08	10.16	10.71	16.77	16.81	-10.52%
YoY %	182.01%	167.59%	-89.37%	-5.14%	-36.14%	-0.24%	-	-
Horiz. %	48.48%	17.19%	6.42%	60.44%	63.71%	99.76%	100.00%	-
P/EPS	62.06	-28.82	312.81	111.45	142.10	138.29	62.09	-0.00%
YoY %	315.34%	-109.21%	180.67%	-21.57%	2.76%	122.73%	-	-
Horiz. %	99.95%	-46.42%	503.80%	179.50%	228.86%	222.73%	100.00%	-
EY	1.61	-3.47	0.32	0.90	0.70	0.72	1.61	0.00%
YoY %	146.40%	-1,184.38%	-64.44%	28.57%	-2.78%	-55.28%	-	-
Horiz. %	100.00%	-215.53%	19.88%	55.90%	43.48%	44.72%	100.00%	-
DY	0.00	0.00	1.54	0.84	0.76	0.67	1.42	-
YoY %	0.00%	0.00%	83.33%	10.53%	13.43%	-52.82%	-	-
Horiz. %	0.00%	0.00%	108.45%	59.15%	53.52%	47.18%	100.00%	-
P/NAPS	4.25	1.99	1.39	6.17	5.75	7.32	8.50	-10.10%
YoY %	113.57%	43.17%	-77.47%	7.30%	-21.45%	-13.88%	-	-
Horiz. %	50.00%	23.41%	16.35%	72.59%	67.65%	86.12%	100.00%	-

	31/12/20	31/12/19	31/12/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	25/02/20	28/02/19	24/08/17	24/08/16	20/08/15	27/08/14	-
Price	1.04	0.37	0.38	1.75	2.10	2.16	1.98	-
P/RPS	8.78	2.58	0.90	8.55	11.35	13.93	17.52	-10.06%
YoY %	240.31%	186.67%	-89.47%	-24.67%	-18.52%	-20.49%	-	-
Horiz. %	50.11%	14.73%	5.14%	48.80%	64.78%	79.51%	100.00%	-
P/EPS	66.88	-25.70	261.25	93.77	150.71	114.88	64.71	0.50%
YoY %	360.23%	-109.84%	178.61%	-37.78%	31.19%	77.53%	-	-
Horiz. %	103.35%	-39.72%	403.72%	144.91%	232.90%	177.53%	100.00%	-
EY	1.50	-3.89	0.38	1.07	0.66	0.87	1.55	-0.50%
YoY %	138.56%	-1,123.68%	-64.49%	62.12%	-24.14%	-43.87%	-	-
Horiz. %	96.77%	-250.97%	24.52%	69.03%	42.58%	56.13%	100.00%	-
DY	0.00	0.00	1.84	1.00	0.71	0.81	1.36	-
YoY %	0.00%	0.00%	84.00%	40.85%	-12.35%	-40.44%	-	-
Horiz. %	0.00%	0.00%	135.29%	73.53%	52.21%	59.56%	100.00%	-
P/NAPS	4.58	1.77	1.16	5.19	6.10	6.08	8.86	-9.63%
YoY %	158.76%	52.59%	-77.65%	-14.92%	0.33%	-31.38%	-	-
Horiz. %	51.69%	19.98%	13.09%	58.58%	68.85%	68.62%	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