[AVI] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 16.07%
YoY- -49.29%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 60,396 110,818 118,980 127,030 137,732 131,397 137,180 -42.21%
PBT -20,804 -36,688 -13,641 -13,446 -16,148 -10,661 -6,694 113.40%
Tax -1,372 727 -1,498 -1,678 -1,848 -526 -2,174 -26.48%
NP -22,176 -35,961 -15,140 -15,124 -17,996 -11,187 -8,869 84.53%
-
NP to SH -21,708 -35,424 -14,546 -14,436 -17,200 -10,879 -8,550 86.42%
-
Tax Rate - - - - - - - -
Total Cost 82,572 146,779 134,120 142,154 155,728 142,584 146,049 -31.69%
-
Net Worth 211,633 253,702 267,954 271,645 274,221 277,999 281,605 -17.38%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 211,633 253,702 267,954 271,645 274,221 277,999 281,605 -17.38%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -36.72% -32.45% -12.72% -11.91% -13.07% -8.51% -6.47% -
ROE -10.26% -13.96% -5.43% -5.31% -6.27% -3.91% -3.04% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.03 12.91 13.86 14.80 16.04 15.30 15.98 -42.24%
EPS -2.52 -4.13 -1.69 -1.68 -2.00 -1.27 -1.00 85.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2465 0.2955 0.3121 0.3164 0.3194 0.3238 0.328 -17.38%
Adjusted Per Share Value based on latest NOSH - 858,552
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.33 9.78 10.50 11.21 12.15 11.59 12.10 -42.19%
EPS -1.92 -3.13 -1.28 -1.27 -1.52 -0.96 -0.75 87.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1867 0.2239 0.2364 0.2397 0.242 0.2453 0.2485 -17.39%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.155 0.13 0.24 0.23 0.255 0.315 0.335 -
P/RPS 2.20 1.01 1.73 1.55 1.59 2.06 2.10 3.15%
P/EPS -6.13 -3.15 -14.16 -13.68 -12.73 -24.86 -33.64 -67.95%
EY -16.31 -31.74 -7.06 -7.31 -7.86 -4.02 -2.97 212.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.44 0.77 0.73 0.80 0.97 1.02 -27.53%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 28/02/19 26/11/18 03/09/18 28/05/18 13/02/18 -
Price 0.14 0.165 0.24 0.26 0.265 0.24 0.31 -
P/RPS 1.99 1.28 1.73 1.76 1.65 1.57 1.94 1.71%
P/EPS -5.54 -4.00 -14.16 -15.46 -13.23 -18.94 -31.13 -68.46%
EY -18.06 -25.01 -7.06 -6.47 -7.56 -5.28 -3.21 217.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.77 0.82 0.83 0.74 0.95 -28.92%

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