[AWANTEC] YoY Cumulative 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- 55.16%
YoY- -23.57%
Quarter Report
Latest QR
Upcoming QR
AWANTEC's Result
AWANTEC's Financial Summary
View:
Show?
Cumulative Result
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 245,335 147,579 107,356 91,162 66,490 88,971 85,874 17.52%
PBT 19,837 19,557 9,810 14,958 18,551 31,421 26,677 -4.45%
Tax -17,286 -3,339 -2,335 -1,002 -76 -67 210 -
NP 2,551 16,218 7,475 13,956 18,475 31,354 26,887 -30.38%
-
NP to SH -3,832 13,604 7,475 14,120 18,475 31,354 26,887 -
-
Tax Rate 87.14% 17.07% 23.80% 6.70% 0.41% 0.21% -0.79% -
Total Cost 242,784 131,361 99,881 77,206 48,015 57,617 58,987 24.31%
-
Net Worth 154,396 165,382 163,591 171,336 172,062 91,487 75,974 11.52%
Dividend
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 3,387 10,890 10,890 13,310 17,859 19,802 154 60.86%
Div Payout % 0.00% 80.05% 145.69% 94.26% 96.67% 63.16% 0.57% -
Equity
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 154,396 165,382 163,591 171,336 172,062 91,487 75,974 11.52%
NOSH 484,000 484,000 484,000 484,000 484,000 220,028 220,024 12.89%
Ratio Analysis
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.04% 10.99% 6.96% 15.31% 27.79% 35.24% 31.31% -
ROE -2.48% 8.23% 4.57% 8.24% 10.74% 34.27% 35.39% -
Per Share
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 50.69 30.49 22.18 18.84 13.74 40.44 39.03 4.10%
EPS -0.79 2.81 1.54 2.92 3.82 14.25 12.22 -
DPS 0.70 2.25 2.25 2.75 3.69 9.00 0.07 42.49%
NAPS 0.319 0.3417 0.338 0.354 0.3555 0.4158 0.3453 -1.21%
Adjusted Per Share Value based on latest NOSH - 484,000
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 31.06 18.68 13.59 11.54 8.42 11.26 10.87 17.52%
EPS -0.49 1.72 0.95 1.79 2.34 3.97 3.40 -
DPS 0.43 1.38 1.38 1.69 2.26 2.51 0.02 60.30%
NAPS 0.1955 0.2094 0.2071 0.2169 0.2178 0.1158 0.0962 11.52%
Price Multiplier on Financial Quarter End Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/03/19 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.525 1.79 2.25 1.85 1.86 2.04 1.13 -
P/RPS 1.04 5.87 10.14 9.82 13.54 5.04 2.90 -14.59%
P/EPS -66.31 63.68 145.69 63.41 48.73 14.32 9.25 -
EY -1.51 1.57 0.69 1.58 2.05 6.99 10.81 -
DY 1.33 1.26 1.00 1.49 1.98 4.41 0.06 61.05%
P/NAPS 1.65 5.24 6.66 5.23 5.23 4.91 3.27 -9.98%
Price Multiplier on Announcement Date
31/03/19 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/05/19 23/11/17 23/11/16 25/11/15 26/11/14 20/11/13 14/11/12 -
Price 0.395 1.21 2.20 2.46 1.58 2.50 1.22 -
P/RPS 0.78 3.97 9.92 13.06 11.50 6.18 3.13 -19.24%
P/EPS -49.89 43.05 142.45 84.32 41.39 17.54 9.98 -
EY -2.00 2.32 0.70 1.19 2.42 5.70 10.02 -
DY 1.77 1.86 1.02 1.12 2.34 3.60 0.06 68.29%
P/NAPS 1.24 3.54 6.51 6.95 4.44 6.01 3.53 -14.86%

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