[AVI] QoQ Annualized Quarter Result on 30-Jun-2008 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -58.2%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 548,982 599,465 564,366 575,312 413,556 406,602 355,788 33.49%
PBT 12,753 15,524 9,118 8,872 21,592 24,325 17,288 -18.34%
Tax -2,649 -766 -900 -752 -3,439 -2,241 -1,432 50.63%
NP 10,104 14,757 8,218 8,120 18,153 22,084 15,856 -25.92%
-
NP to SH 9,273 13,317 6,948 7,232 17,302 20,974 12,716 -18.96%
-
Tax Rate 20.77% 4.93% 9.87% 8.48% 15.93% 9.21% 8.28% -
Total Cost 538,878 584,708 556,148 567,192 395,403 384,518 339,932 35.91%
-
Net Worth 342,499 351,732 348,094 261,643 257,819 283,673 281,195 14.03%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 38,637 - - - 196,678 68,769 - -
Div Payout % 416.67% - - - 1,136.74% 327.87% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 342,499 351,732 348,094 261,643 257,819 283,673 281,195 14.03%
NOSH 858,611 861,034 868,499 860,952 855,123 859,617 171,837 191.98%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.84% 2.46% 1.46% 1.41% 4.39% 5.43% 4.46% -
ROE 2.71% 3.79% 2.00% 2.76% 6.71% 7.39% 4.52% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 63.94 69.62 64.98 66.82 48.36 47.30 207.05 -54.27%
EPS 1.08 1.55 0.80 0.84 2.02 2.44 7.40 -72.24%
DPS 4.50 0.00 0.00 0.00 23.00 8.00 0.00 -
NAPS 0.3989 0.4085 0.4008 0.3039 0.3015 0.33 1.6364 -60.94%
Adjusted Per Share Value based on latest NOSH - 860,952
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 48.44 52.90 49.80 50.76 36.49 35.88 31.39 33.50%
EPS 0.82 1.18 0.61 0.64 1.53 1.85 1.12 -18.75%
DPS 3.41 0.00 0.00 0.00 17.35 6.07 0.00 -
NAPS 0.3022 0.3104 0.3072 0.2309 0.2275 0.2503 0.2481 14.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.50 0.50 0.50 0.49 0.52 0.57 -
P/RPS 0.91 0.72 0.77 0.75 1.01 1.10 0.28 119.25%
P/EPS 53.70 32.33 62.50 59.52 24.22 21.31 7.70 264.59%
EY 1.86 3.09 1.60 1.68 4.13 4.69 12.98 -72.58%
DY 7.76 0.00 0.00 0.00 46.94 15.38 0.00 -
P/NAPS 1.45 1.22 1.25 1.65 1.63 1.58 0.35 157.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 -
Price 0.48 0.41 0.52 0.52 0.55 0.43 0.56 -
P/RPS 0.75 0.59 0.80 0.78 1.14 0.91 0.27 97.48%
P/EPS 44.44 26.51 65.00 61.90 27.18 17.62 7.57 225.07%
EY 2.25 3.77 1.54 1.62 3.68 5.67 13.21 -69.23%
DY 9.38 0.00 0.00 0.00 41.82 18.60 0.00 -
P/NAPS 1.20 1.00 1.30 1.71 1.82 1.30 0.34 131.63%

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