[AVI] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 3.14%
YoY- 110.21%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 357,116 440,831 433,032 419,452 405,988 408,959 354,826 0.43%
PBT 20,252 18,956 18,692 17,868 16,440 9,474 6,060 124.02%
Tax -9,356 -1,984 -649 -624 -476 1,158 3,102 -
NP 10,896 16,972 18,042 17,244 15,964 10,632 9,162 12.28%
-
NP to SH 12,140 18,389 19,173 18,574 18,008 10,632 9,162 20.70%
-
Tax Rate 46.20% 10.47% 3.47% 3.49% 2.90% -12.22% -51.19% -
Total Cost 346,220 423,859 414,989 402,208 390,024 398,327 345,664 0.10%
-
Net Worth 264,507 260,462 253,291 251,054 246,647 253,813 241,104 6.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 1,717 2,290 - - - - -
Div Payout % - 9.34% 11.94% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 264,507 260,462 253,291 251,054 246,647 253,813 241,104 6.38%
NOSH 171,468 171,763 171,757 171,602 171,832 171,588 171,799 -0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.05% 3.85% 4.17% 4.11% 3.93% 2.60% 2.58% -
ROE 4.59% 7.06% 7.57% 7.40% 7.30% 4.19% 3.80% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 208.27 256.65 252.12 244.43 236.27 238.34 206.53 0.56%
EPS 7.08 10.71 11.16 10.82 10.48 8.30 5.33 20.90%
DPS 0.00 1.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.5426 1.5164 1.4747 1.463 1.4354 1.4792 1.4034 6.52%
Adjusted Per Share Value based on latest NOSH - 172,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.51 38.90 38.21 37.01 35.82 36.09 31.31 0.42%
EPS 1.07 1.62 1.69 1.64 1.59 0.94 0.81 20.45%
DPS 0.00 0.15 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.2298 0.2235 0.2215 0.2176 0.224 0.2127 6.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.27 0.20 0.22 0.20 0.20 0.22 0.14 -
P/RPS 0.13 0.08 0.09 0.08 0.08 0.09 0.07 51.25%
P/EPS 3.81 1.87 1.97 1.85 1.91 3.55 2.63 28.11%
EY 26.22 53.53 50.74 54.12 52.40 28.16 38.10 -22.10%
DY 0.00 5.00 6.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.13 0.15 0.14 0.14 0.15 0.10 48.13%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 14/02/06 10/11/05 29/08/05 09/05/05 04/02/05 -
Price 0.27 0.28 0.21 0.20 0.19 0.20 0.21 -
P/RPS 0.13 0.11 0.08 0.08 0.08 0.08 0.10 19.17%
P/EPS 3.81 2.62 1.88 1.85 1.81 3.23 3.94 -2.21%
EY 26.22 38.24 53.16 54.12 55.16 30.98 25.40 2.14%
DY 0.00 3.57 6.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.14 0.14 0.13 0.14 0.15 12.96%

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