[AVI] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 69.38%
YoY- 106.04%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 440,831 433,032 419,452 405,988 408,959 354,826 318,996 24.09%
PBT 18,956 18,692 17,868 16,440 9,474 6,060 6,250 109.67%
Tax -1,984 -649 -624 -476 1,158 3,102 2,586 -
NP 16,972 18,042 17,244 15,964 10,632 9,162 8,836 54.58%
-
NP to SH 18,389 19,173 18,574 18,008 10,632 9,162 8,836 63.07%
-
Tax Rate 10.47% 3.47% 3.49% 2.90% -12.22% -51.19% -41.38% -
Total Cost 423,859 414,989 402,208 390,024 398,327 345,664 310,160 23.17%
-
Net Worth 260,462 253,291 251,054 246,647 253,813 241,104 226,289 9.83%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,717 2,290 - - - - - -
Div Payout % 9.34% 11.94% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 260,462 253,291 251,054 246,647 253,813 241,104 226,289 9.83%
NOSH 171,763 171,757 171,602 171,832 171,588 171,799 98,177 45.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.85% 4.17% 4.11% 3.93% 2.60% 2.58% 2.77% -
ROE 7.06% 7.57% 7.40% 7.30% 4.19% 3.80% 3.90% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 256.65 252.12 244.43 236.27 238.34 206.53 324.92 -14.56%
EPS 10.71 11.16 10.82 10.48 8.30 5.33 9.00 12.30%
DPS 1.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5164 1.4747 1.463 1.4354 1.4792 1.4034 2.3049 -24.37%
Adjusted Per Share Value based on latest NOSH - 171,832
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.90 38.21 37.01 35.82 36.09 31.31 28.15 24.08%
EPS 1.62 1.69 1.64 1.59 0.94 0.81 0.78 62.85%
DPS 0.15 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.2235 0.2215 0.2176 0.224 0.2127 0.1997 9.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.20 0.22 0.20 0.20 0.22 0.14 0.16 -
P/RPS 0.08 0.09 0.08 0.08 0.09 0.07 0.05 36.83%
P/EPS 1.87 1.97 1.85 1.91 3.55 2.63 1.78 3.34%
EY 53.53 50.74 54.12 52.40 28.16 38.10 56.25 -3.25%
DY 5.00 6.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.14 0.14 0.15 0.10 0.07 51.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 14/02/06 10/11/05 29/08/05 09/05/05 04/02/05 29/11/04 -
Price 0.28 0.21 0.20 0.19 0.20 0.21 0.13 -
P/RPS 0.11 0.08 0.08 0.08 0.08 0.10 0.04 96.40%
P/EPS 2.62 1.88 1.85 1.81 3.23 3.94 1.44 49.09%
EY 38.24 53.16 54.12 55.16 30.98 25.40 69.23 -32.70%
DY 3.57 6.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.14 0.13 0.14 0.15 0.06 108.14%

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