[AVI] QoQ Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 19.54%
YoY- -20.99%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 10,752 66,469 71,633 69,848 60,396 110,818 118,980 -79.89%
PBT -23,496 -22,737 -10,540 -16,010 -20,804 -36,688 -13,641 43.73%
Tax 0 224 -1,536 -1,374 -1,372 727 -1,498 -
NP -23,496 -22,513 -12,076 -17,384 -22,176 -35,961 -15,140 34.07%
-
NP to SH -22,884 -22,119 -12,080 -17,466 -21,708 -35,424 -14,546 35.30%
-
Tax Rate - - - - - - - -
Total Cost 34,248 88,982 83,709 87,232 82,572 146,779 134,120 -59.78%
-
Net Worth 196,162 201,656 214,111 214,477 211,633 253,702 267,954 -18.78%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 196,162 201,656 214,111 214,477 211,633 253,702 267,954 -18.78%
NOSH 944,406 944,406 944,406 944,406 858,552 858,552 858,552 6.56%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -218.53% -33.87% -16.86% -24.89% -36.72% -32.45% -12.72% -
ROE -11.67% -10.97% -5.64% -8.14% -10.26% -13.96% -5.43% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.17 7.26 7.82 7.63 7.03 12.91 13.86 -80.78%
EPS -2.52 -2.42 -1.32 -1.90 -2.52 -4.13 -1.69 30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2142 0.2202 0.2338 0.2342 0.2465 0.2955 0.3121 -22.21%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.95 5.87 6.32 6.16 5.33 9.78 10.50 -79.87%
EPS -2.02 -1.95 -1.07 -1.54 -1.92 -3.13 -1.28 35.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1731 0.1779 0.1889 0.1893 0.1867 0.2239 0.2364 -18.77%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.07 0.05 0.14 0.12 0.155 0.13 0.24 -
P/RPS 5.96 0.69 1.79 1.57 2.20 1.01 1.73 128.27%
P/EPS -2.80 -2.07 -10.61 -6.29 -6.13 -3.15 -14.16 -66.09%
EY -35.70 -48.31 -9.42 -15.89 -16.31 -31.74 -7.06 194.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.60 0.51 0.63 0.44 0.77 -43.18%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 28/11/19 22/08/19 30/05/19 28/02/19 -
Price 0.09 0.07 0.16 0.14 0.14 0.165 0.24 -
P/RPS 7.67 0.96 2.05 1.84 1.99 1.28 1.73 170.12%
P/EPS -3.60 -2.90 -12.13 -7.34 -5.54 -4.00 -14.16 -59.90%
EY -27.76 -34.50 -8.24 -13.62 -18.06 -25.01 -7.06 149.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.68 0.60 0.57 0.56 0.77 -33.26%

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