[AWANTEC] YoY TTM 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
TTM Result
Revenue	233,174	203,557	141,661	129,977	104,244	115,582	113,018	11.77%
YoY %	14.55%	43.69%	8.99%	24.69%	-9.81%	2.27%	-	-
Horiz. %	206.32%	180.11%	125.34%	115.01%	92.24%	102.27%	100.00%	-
PBT	-11,916	23,417	13,537	22,408	16,035	36,613	38,843	-
YoY %	-150.89%	72.99%	-39.59%	39.74%	-56.20%	-5.74%	-	-
Horiz. %	-30.68%	60.29%	34.85%	57.69%	41.28%	94.26%	100.00%	-
Tax	-11,060	-16,380	-2,115	-7,743	-76	-109	769	-
YoY %	32.48%	-674.47%	72.69%	-10,088.16%	30.28%	-114.17%	-	-
Horiz. %	-1,438.23%	-2,130.04%	-275.03%	-1,006.89%	-9.88%	-14.17%	100.00%	-
NP	-22,976	7,037	11,422	14,665	15,959	36,504	39,612	-
YoY %	-426.50%	-38.39%	-22.11%	-8.11%	-56.28%	-7.85%	-	-
Horiz. %	-58.00%	17.76%	28.83%	37.02%	40.29%	92.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-28,944	704	11,173	14,748	15,959	36,512	39,612	-
YoY %	-4,211.36%	-93.70%	-24.24%	-7.59%	-56.29%	-7.83%	-	-
Horiz. %	-73.07%	1.78%	28.21%	37.23%	40.29%	92.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	69.95%	15.62%	34.55%	0.47%	0.30%	-1.98%	-
YoY %	-	347.82%	-54.79%	7,251.06%	56.67%	115.15%	-	-
Horiz. %	-	-3,532.83%	-788.89%	-1,744.95%	-23.74%	-15.15%	100.00%	-
Total Cost	256,150	196,520	130,239	115,312	88,285	79,078	73,406	21.17%
YoY %	30.34%	50.89%	12.94%	30.61%	11.64%	7.73%	-	-
Horiz. %	348.95%	267.72%	177.42%	157.09%	120.27%	107.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,913	158,945	163,108	166,738	172,013	98,309	85,885	2.50%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	74.97%	14.47%	-	-
Horiz. %	117.50%	185.07%	189.91%	194.14%	200.28%	114.47%	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	-	3,388	15,730	16,940	15,730	23,381	18,771	-
YoY %	-	-78.46%	-7.14%	7.69%	-32.72%	24.56%	-	-
Horiz. %	-	18.05%	83.80%	90.25%	83.80%	124.56%	100.00%	-
Div Payout %	-	481.25%	140.79%	114.86%	98.57%	64.04%	47.39%	-
YoY %	-	241.82%	22.58%	16.53%	53.92%	35.13%	-	-
Horiz. %	-	1,015.51%	297.09%	242.37%	208.00%	135.13%	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	158,945	163,108	166,738	172,013	98,309	85,885	2.50%
YoY %	-36.51%	-2.55%	-2.18%	-3.07%	74.97%	14.47%	-	-
Horiz. %	117.50%	185.07%	189.91%	194.14%	200.28%	114.47%	100.00%	-
NOSH	484,000	484,000	484,000	484,000	484,000	440,062	220,219	12.86%
YoY %	0.00%	0.00%	0.00%	0.00%	9.98%	99.83%	-	-
Horiz. %	219.78%	219.78%	219.78%	219.78%	219.78%	199.83%	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	-9.85%	3.46%	8.06%	11.28%	15.31%	31.58%	35.05%	-
YoY %	-384.68%	-57.07%	-28.55%	-26.32%	-51.52%	-9.90%	-	-
Horiz. %	-28.10%	9.87%	23.00%	32.18%	43.68%	90.10%	100.00%	-
ROE	-28.68%	0.44%	6.85%	8.85%	9.28%	37.14%	46.12%	-
YoY %	-6,618.18%	-93.58%	-22.60%	-4.63%	-75.01%	-19.47%	-	-
Horiz. %	-62.19%	0.95%	14.85%	19.19%	20.12%	80.53%	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	48.18	42.06	29.27	26.85	21.54	26.26	51.32	-0.96%
YoY %	14.55%	43.70%	9.01%	24.65%	-17.97%	-48.83%	-	-
Horiz. %	93.88%	81.96%	57.03%	52.32%	41.97%	51.17%	100.00%	-
EPS	-5.98	0.15	2.31	3.05	3.30	8.30	17.99	-
YoY %	-4,086.67%	-93.51%	-24.26%	-7.58%	-60.24%	-53.86%	-	-
Horiz. %	-33.24%	0.83%	12.84%	16.95%	18.34%	46.14%	100.00%	-
DPS	0.00	0.70	3.25	3.50	3.25	5.31	8.53	-
YoY %	0.00%	-78.46%	-7.14%	7.69%	-38.79%	-37.75%	-	-
Horiz. %	0.00%	8.21%	38.10%	41.03%	38.10%	62.25%	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	29.52	25.77	17.93	16.45	13.20	14.63	14.31	11.77%
YoY %	14.55%	43.73%	9.00%	24.62%	-9.77%	2.24%	-	-
Horiz. %	206.29%	180.08%	125.30%	114.95%	92.24%	102.24%	100.00%	-
EPS	-3.66	0.09	1.41	1.87	2.02	4.62	5.01	-
YoY %	-4,166.67%	-93.62%	-24.60%	-7.43%	-56.28%	-7.78%	-	-
Horiz. %	-73.05%	1.80%	28.14%	37.33%	40.32%	92.22%	100.00%	-
DPS	0.00	0.43	1.99	2.14	1.99	2.96	2.38	-
YoY %	0.00%	-78.39%	-7.01%	7.54%	-32.77%	24.37%	-	-
Horiz. %	0.00%	18.07%	83.61%	89.92%	83.61%	124.37%	100.00%	-
NAPS	0.1277	0.2012	0.2065	0.2111	0.2177	0.1244	0.1087	2.50%
YoY %	-36.53%	-2.57%	-2.18%	-3.03%	75.00%	14.44%	-	-
Horiz. %	117.48%	185.10%	189.97%	194.20%	200.28%	114.44%	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	0.86	1.08	7.11	7.37	12.07	7.23	3.62	-19.81%
YoY %	-20.37%	-84.81%	-3.53%	-38.94%	66.94%	99.72%	-	-
Horiz. %	23.76%	29.83%	196.41%	203.59%	333.43%	199.72%	100.00%	-
P/EPS	-6.94	312.81	90.10	64.98	78.85	22.90	10.34	-
YoY %	-102.22%	247.18%	38.66%	-17.59%	244.32%	121.47%	-	-
Horiz. %	-67.12%	3,025.24%	871.37%	628.43%	762.57%	221.47%	100.00%	-
EY	-14.41	0.32	1.11	1.54	1.27	4.37	9.67	-
YoY %	-4,603.12%	-71.17%	-27.92%	21.26%	-70.94%	-54.81%	-	-
Horiz. %	-149.02%	3.31%	11.48%	15.93%	13.13%	45.19%	100.00%	-
DY	0.00	1.54	1.56	1.77	1.25	2.80	4.59	-
YoY %	0.00%	-1.28%	-11.86%	41.60%	-55.36%	-39.00%	-	-
Horiz. %	0.00%	33.55%	33.99%	38.56%	27.23%	61.00%	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	0.77	0.90	5.98	7.82	10.03	7.54	3.49	-20.72%
YoY %	-14.44%	-84.95%	-23.53%	-22.03%	33.02%	116.05%	-	-
Horiz. %	22.06%	25.79%	171.35%	224.07%	287.39%	216.05%	100.00%	-
P/EPS	-6.19	261.25	75.81	68.92	65.51	23.86	9.95	-
YoY %	-102.37%	244.61%	10.00%	5.21%	174.56%	139.80%	-	-
Horiz. %	-62.21%	2,625.63%	761.91%	692.66%	658.39%	239.80%	100.00%	-
EY	-16.16	0.38	1.32	1.45	1.53	4.19	10.05	-
YoY %	-4,352.63%	-71.21%	-8.97%	-5.23%	-63.48%	-58.31%	-	-
Horiz. %	-160.80%	3.78%	13.13%	14.43%	15.22%	41.69%	100.00%	-
DY	0.00	1.84	1.86	1.67	1.50	2.68	4.77	-
YoY %	0.00%	-1.08%	11.38%	11.33%	-44.03%	-43.82%	-	-
Horiz. %	0.00%	38.57%	38.99%	35.01%	31.45%	56.18%	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