[AVI] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 24.41%
YoY- 35.9%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 189,568 216,356 216,593 223,074 220,788 237,583 244,246 -15.55%
PBT 2,644 3,102 1,988 1,690 1,092 2,577 2,180 13.74%
Tax -512 -1,122 -1,102 -966 -540 -1,023 -986 -35.42%
NP 2,132 1,980 885 724 552 1,554 1,193 47.31%
-
NP to SH 1,756 1,775 980 1,060 852 1,624 1,325 20.67%
-
Tax Rate 19.36% 36.17% 55.43% 57.16% 49.45% 39.70% 45.23% -
Total Cost 187,436 214,376 215,708 222,350 220,236 236,029 243,053 -15.91%
-
Net Worth 346,597 345,910 344,708 344,622 345,052 344,107 331,747 2.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 346,597 345,910 344,708 344,622 345,052 344,107 331,747 2.96%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 828,333 2.41%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.12% 0.92% 0.41% 0.32% 0.25% 0.65% 0.49% -
ROE 0.51% 0.51% 0.28% 0.31% 0.25% 0.47% 0.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.08 25.20 25.23 25.98 25.72 27.67 29.49 -17.55%
EPS 0.20 0.21 0.12 0.12 0.08 0.19 0.16 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4037 0.4029 0.4015 0.4014 0.4019 0.4008 0.4005 0.53%
Adjusted Per Share Value based on latest NOSH - 858,552
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.73 19.09 19.11 19.68 19.48 20.96 21.55 -15.54%
EPS 0.15 0.16 0.09 0.09 0.08 0.14 0.12 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3058 0.3052 0.3042 0.3041 0.3045 0.3036 0.2927 2.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.39 0.41 0.40 0.41 0.41 0.40 -
P/RPS 1.81 1.55 1.63 1.54 1.59 1.48 1.36 21.01%
P/EPS 195.57 188.64 359.19 323.98 413.15 216.75 250.00 -15.11%
EY 0.51 0.53 0.28 0.31 0.24 0.46 0.40 17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.97 1.02 1.00 1.02 1.02 1.00 -0.66%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.38 0.405 0.42 0.43 0.41 0.41 0.40 -
P/RPS 1.72 1.61 1.66 1.65 1.59 1.48 1.36 16.96%
P/EPS 185.79 195.89 367.95 348.28 413.15 216.75 250.00 -17.96%
EY 0.54 0.51 0.27 0.29 0.24 0.46 0.40 22.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 1.05 1.07 1.02 1.02 1.00 -4.04%

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