[AVI] QoQ Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 37.25%
YoY- -112.31%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 504,366 529,256 495,622 487,040 457,279 436,726 388,754 18.97%
PBT 3,116 2,252 3,594 1,732 2,932 4,462 1,126 97.23%
Tax -2,430 -1,016 -1,182 -1,112 -2,464 -873 -748 119.50%
NP 686 1,236 2,412 620 468 3,589 378 48.83%
-
NP to SH 1,528 2,068 2,448 -256 -408 3,402 262 224.35%
-
Tax Rate 77.98% 45.12% 32.89% 64.20% 84.04% 19.57% 66.43% -
Total Cost 503,680 528,020 493,210 486,420 456,811 433,137 388,376 18.94%
-
Net Worth 343,030 341,133 344,905 251,648 326,365 341,117 261,083 19.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 343,030 341,133 344,905 251,648 326,365 341,117 261,083 19.97%
NOSH 860,588 861,666 874,285 640,000 821,666 850,666 655,000 19.97%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.14% 0.23% 0.49% 0.13% 0.10% 0.82% 0.10% -
ROE 0.45% 0.61% 0.71% -0.10% -0.13% 1.00% 0.10% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.61 61.42 56.69 76.10 55.65 51.34 59.35 -0.83%
EPS 0.18 0.24 0.28 -0.04 -0.05 0.40 0.04 172.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3986 0.3959 0.3945 0.3932 0.3972 0.401 0.3986 0.00%
Adjusted Per Share Value based on latest NOSH - 640,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 44.50 46.70 43.73 42.98 40.35 38.54 34.30 18.97%
EPS 0.13 0.18 0.22 -0.02 -0.04 0.30 0.02 248.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3027 0.301 0.3043 0.2221 0.288 0.301 0.2304 19.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.68 0.67 0.40 0.43 0.40 0.40 0.40 -
P/RPS 1.16 1.09 0.71 0.57 0.72 0.78 0.67 44.23%
P/EPS 382.98 279.17 142.86 -1,075.00 -805.56 100.00 1,000.00 -47.29%
EY 0.26 0.36 0.70 -0.09 -0.12 1.00 0.10 89.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.69 1.01 1.09 1.01 1.00 1.00 43.04%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.65 0.65 0.50 0.45 0.71 0.43 0.41 -
P/RPS 1.11 1.06 0.88 0.59 1.28 0.84 0.69 37.33%
P/EPS 366.09 270.83 178.57 -1,125.00 -1,429.86 107.50 1,025.00 -49.69%
EY 0.27 0.37 0.56 -0.09 -0.07 0.93 0.10 94.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.64 1.27 1.14 1.79 1.07 1.03 35.83%

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