[AWANTEC] YoY Quarter Result on 31-Mar-2016 [#1]

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Quarter Result
Revenue	38,151	52,717	43,894	40,692	40,030	20,593	26,197	5.94%
YoY %	-27.63%	20.10%	7.87%	1.65%	94.39%	-21.39%	-	-
Horiz. %	145.63%	201.23%	167.55%	155.33%	152.80%	78.61%	100.00%	-
PBT	-2,865	2,124	3,821	4,051	4,008	6,402	9,003	-
YoY %	-234.89%	-44.41%	-5.68%	1.07%	-37.39%	-28.89%	-	-
Horiz. %	-31.82%	23.59%	42.44%	45.00%	44.52%	71.11%	100.00%	-
Tax	-136	-7,287	-605	-1,015	0	0	0	-
YoY %	98.13%	-1,104.46%	40.39%	0.00%	0.00%	0.00%	-	-
Horiz. %	13.40%	717.93%	59.61%	100.00%	-	-	-	-
NP	-3,001	-5,163	3,216	3,036	4,008	6,402	9,003	-
YoY %	41.87%	-260.54%	5.93%	-24.25%	-37.39%	-28.89%	-	-
Horiz. %	-33.33%	-57.35%	35.72%	33.72%	44.52%	71.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,017	-6,824	3,216	3,036	4,008	6,402	9,003	-
YoY %	55.79%	-312.19%	5.93%	-24.25%	-37.39%	-28.89%	-	-
Horiz. %	-33.51%	-75.80%	35.72%	33.72%	44.52%	71.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	343.08%	15.83%	25.06%	0.00%	0.00%	0.00%	-
YoY %	-	2,067.28%	-36.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	1,369.03%	63.17%	100.00%	-	-	-	-
Total Cost	41,152	57,880	40,678	37,656	36,022	14,191	17,194	14.35%
YoY %	-28.90%	42.29%	8.03%	4.54%	153.84%	-17.47%	-	-
Horiz. %	239.34%	336.63%	236.58%	219.01%	209.50%	82.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	105,754	159,090	161,075	167,754	170,561	96,755	81,225	4.14%
YoY %	-33.53%	-1.23%	-3.98%	-1.65%	76.28%	19.12%	-	-
Horiz. %	130.20%	195.86%	198.31%	206.53%	209.99%	119.12%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	-	-	3,630	3,630	3,630	2,749	5,503	-
YoY %	-	-	0.00%	0.00%	32.05%	-50.05%	-	-
Horiz. %	-	-	65.96%	65.96%	65.96%	49.95%	100.00%	-
Div Payout %	-	-	112.87%	119.57%	90.57%	42.96%	61.12%	-
YoY %	-	-	-5.60%	32.02%	110.82%	-29.71%	-	-
Horiz. %	-	-	184.67%	195.63%	148.18%	70.29%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	105,754	159,090	161,075	167,754	170,561	96,755	81,225	4.14%
YoY %	-33.53%	-1.23%	-3.98%	-1.65%	76.28%	19.12%	-	-
Horiz. %	130.20%	195.86%	198.31%	206.53%	209.99%	119.12%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	219,999	220,122	12.87%
YoY %	0.00%	0.00%	0.00%	0.00%	120.00%	-0.06%	-	-
Horiz. %	219.88%	219.88%	219.88%	219.88%	219.88%	99.94%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	-7.87%	-9.79%	7.33%	7.46%	10.01%	31.09%	34.37%	-
YoY %	19.61%	-233.56%	-1.74%	-25.47%	-67.80%	-9.54%	-	-
Horiz. %	-22.90%	-28.48%	21.33%	21.70%	29.12%	90.46%	100.00%	-
ROE	-2.85%	-4.29%	2.00%	1.81%	2.35%	6.62%	11.08%	-
YoY %	33.57%	-314.50%	10.50%	-22.98%	-64.50%	-40.25%	-	-
Horiz. %	-25.72%	-38.72%	18.05%	16.34%	21.21%	59.75%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	7.88	10.89	9.07	8.41	8.27	9.36	11.90	-6.14%
YoY %	-27.64%	20.07%	7.85%	1.69%	-11.65%	-21.34%	-	-
Horiz. %	66.22%	91.51%	76.22%	70.67%	69.50%	78.66%	100.00%	-
EPS	-0.62	-1.41	0.66	0.63	0.83	2.91	4.09	-
YoY %	56.03%	-313.64%	4.76%	-24.10%	-71.48%	-28.85%	-	-
Horiz. %	-15.16%	-34.47%	16.14%	15.40%	20.29%	71.15%	100.00%	-
DPS	0.00	0.00	0.75	0.75	0.75	1.25	2.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	-40.00%	-50.00%	-	-
Horiz. %	0.00%	0.00%	30.00%	30.00%	30.00%	50.00%	100.00%	-
NAPS	0.2185	0.3287	0.3328	0.3466	0.3524	0.4398	0.369	-7.74%
YoY %	-33.53%	-1.23%	-3.98%	-1.65%	-19.87%	19.19%	-	-
Horiz. %	59.21%	89.08%	90.19%	93.93%	95.50%	119.19%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 484,000
RPS	4.83	6.67	5.56	5.15	5.07	2.61	3.32	5.93%
YoY %	-27.59%	19.96%	7.96%	1.58%	94.25%	-21.39%	-	-
Horiz. %	145.48%	200.90%	167.47%	155.12%	152.71%	78.61%	100.00%	-
EPS	-0.38	-0.86	0.41	0.38	0.51	0.81	1.14	-
YoY %	55.81%	-309.76%	7.89%	-25.49%	-37.04%	-28.95%	-	-
Horiz. %	-33.33%	-75.44%	35.96%	33.33%	44.74%	71.05%	100.00%	-
DPS	0.00	0.00	0.46	0.46	0.46	0.35	0.70	-
YoY %	0.00%	0.00%	0.00%	0.00%	31.43%	-50.00%	-	-
Horiz. %	0.00%	0.00%	65.71%	65.71%	65.71%	50.00%	100.00%	-
NAPS	0.1339	0.2014	0.2039	0.2124	0.2159	0.1225	0.1028	4.14%
YoY %	-33.52%	-1.23%	-4.00%	-1.62%	76.24%	19.16%	-	-
Horiz. %	130.25%	195.91%	198.35%	206.61%	210.02%	119.16%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	0.485	1.04	2.31	2.95	2.60	3.75	1.23	-
P/RPS	6.15	9.55	25.47	35.09	31.44	40.06	10.34	-7.67%
YoY %	-35.60%	-62.50%	-27.42%	11.61%	-21.52%	287.43%	-	-
Horiz. %	59.48%	92.36%	246.32%	339.36%	304.06%	387.43%	100.00%	-
P/EPS	-77.81	-73.76	347.65	470.29	313.97	128.87	30.07	-
YoY %	-5.49%	-121.22%	-26.08%	49.79%	143.63%	328.57%	-	-
Horiz. %	-258.76%	-245.29%	1,156.14%	1,563.98%	1,044.13%	428.57%	100.00%	-
EY	-1.29	-1.36	0.29	0.21	0.32	0.78	3.33	-
YoY %	5.15%	-568.97%	38.10%	-34.38%	-58.97%	-76.58%	-	-
Horiz. %	-38.74%	-40.84%	8.71%	6.31%	9.61%	23.42%	100.00%	-
DY	0.00	0.00	0.32	0.25	0.29	0.33	2.03	-
YoY %	0.00%	0.00%	28.00%	-13.79%	-12.12%	-83.74%	-	-
Horiz. %	0.00%	0.00%	15.76%	12.32%	14.29%	16.26%	100.00%	-
P/NAPS	2.22	3.16	6.94	8.51	7.38	8.53	3.33	-6.04%
YoY %	-29.75%	-54.47%	-18.45%	15.31%	-13.48%	156.16%	-	-
Horiz. %	66.67%	94.89%	208.41%	255.56%	221.62%	256.16%	100.00%	-

	30/09/19	30/09/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	28/11/18	22/05/17	25/05/16	27/05/15	28/05/14	22/05/13	-
Price	0.425	0.56	2.35	2.27	2.50	1.84	1.81	-
P/RPS	5.39	5.14	25.91	27.00	30.23	19.66	15.21	-14.74%
YoY %	4.86%	-80.16%	-4.04%	-10.68%	53.76%	29.26%	-	-
Horiz. %	35.44%	33.79%	170.35%	177.51%	198.75%	129.26%	100.00%	-
P/EPS	-68.18	-39.72	353.67	361.88	301.90	63.23	44.25	-
YoY %	-71.65%	-111.23%	-2.27%	19.87%	377.46%	42.89%	-	-
Horiz. %	-154.08%	-89.76%	799.25%	817.81%	682.26%	142.89%	100.00%	-
EY	-1.47	-2.52	0.28	0.28	0.33	1.58	2.26	-
YoY %	41.67%	-1,000.00%	0.00%	-15.15%	-79.11%	-30.09%	-	-
Horiz. %	-65.04%	-111.50%	12.39%	12.39%	14.60%	69.91%	100.00%	-
DY	0.00	0.00	0.32	0.33	0.30	0.68	1.38	-
YoY %	0.00%	0.00%	-3.03%	10.00%	-55.88%	-50.72%	-	-
Horiz. %	0.00%	0.00%	23.19%	23.91%	21.74%	49.28%	100.00%	-
P/NAPS	1.95	1.70	7.06	6.55	7.09	4.18	4.91	-13.23%
YoY %	14.71%	-75.92%	7.79%	-7.62%	69.62%	-14.87%	-	-
Horiz. %	39.71%	34.62%	143.79%	133.40%	144.40%	85.13%	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