[AVI] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -35.82%
YoY- -26.42%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 188,741 178,206 170,022 169,900 208,872 213,054 225,858 -11.28%
PBT 1,786 1,524 1,160 1,540 3,458 3,498 2,848 -26.75%
Tax -973 -786 -506 -544 -921 -801 -446 68.29%
NP 813 737 654 996 2,537 2,697 2,402 -51.46%
-
NP to SH 601 789 834 1,292 2,013 2,272 1,768 -51.32%
-
Tax Rate 54.48% 51.57% 43.62% 35.32% 26.63% 22.90% 15.66% -
Total Cost 187,928 177,469 169,368 168,904 206,335 210,357 223,456 -10.91%
-
Net Worth 350,804 351,233 349,945 349,859 349,859 349,430 347,799 0.57%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 350,804 351,233 349,945 349,859 349,859 349,430 347,799 0.57%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.43% 0.41% 0.38% 0.59% 1.21% 1.27% 1.06% -
ROE 0.17% 0.22% 0.24% 0.37% 0.58% 0.65% 0.51% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.98 20.76 19.80 19.79 24.33 24.82 26.31 -11.30%
EPS 0.07 0.09 0.10 0.16 0.23 0.27 0.20 -50.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4086 0.4091 0.4076 0.4075 0.4075 0.407 0.4051 0.57%
Adjusted Per Share Value based on latest NOSH - 858,552
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.65 15.72 15.00 14.99 18.43 18.80 19.93 -11.30%
EPS 0.05 0.07 0.07 0.11 0.18 0.20 0.16 -53.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3095 0.3099 0.3088 0.3087 0.3087 0.3083 0.3069 0.56%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.37 0.38 0.39 0.395 0.43 0.46 0.385 -
P/RPS 1.68 1.83 1.97 2.00 1.77 1.85 1.46 9.81%
P/EPS 528.56 413.32 401.48 262.48 183.40 173.83 186.96 100.06%
EY 0.19 0.24 0.25 0.38 0.55 0.58 0.53 -49.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.96 0.97 1.06 1.13 0.95 -2.82%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 25/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.375 0.375 0.395 0.395 0.405 0.44 0.385 -
P/RPS 1.71 1.81 1.99 2.00 1.66 1.77 1.46 11.12%
P/EPS 535.70 407.88 406.63 262.48 172.73 166.27 186.96 101.86%
EY 0.19 0.25 0.25 0.38 0.58 0.60 0.53 -49.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.92 0.97 0.97 0.99 1.08 0.95 -2.11%

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