[AVI] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 34.08%
YoY- 80.14%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 67,880 66,827 64,576 58,658 52,272 32,212 25,801 90.91%
PBT -11,428 -5,296 -2,026 -4,490 -6,732 -11,064 -15,629 -18.88%
Tax -116 -108 -314 -334 -368 1,247 -10 414.74%
NP -11,544 -5,404 -2,341 -4,824 -7,100 -9,817 -15,640 -18.37%
-
NP to SH -10,988 -4,764 -2,289 -4,746 -7,200 -9,675 -15,370 -20.09%
-
Tax Rate - - - - - - - -
Total Cost 79,424 72,231 66,917 63,482 59,372 42,029 41,441 54.47%
-
Net Worth 204,105 206,258 209,318 208,978 209,091 225,801 223,178 -5.79%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 204,105 206,258 209,318 208,978 209,091 225,801 223,178 -5.79%
NOSH 1,133,288 1,133,288 1,133,288 1,133,288 1,133,288 1,133,288 1,133,288 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -17.01% -8.09% -3.63% -8.22% -13.58% -30.48% -60.62% -
ROE -5.38% -2.31% -1.09% -2.27% -3.44% -4.28% -6.89% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.99 5.90 5.70 5.18 4.61 3.19 2.56 76.52%
EPS -0.96 -0.42 -0.20 -0.42 -0.64 -0.96 -1.52 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.182 0.1847 0.1844 0.1845 0.2238 0.2212 -12.83%
Adjusted Per Share Value based on latest NOSH - 1,133,288
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 5.99 5.90 5.70 5.18 4.61 2.84 2.28 90.73%
EPS -0.96 -0.42 -0.20 -0.42 -0.64 -0.85 -1.36 -20.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.182 0.1847 0.1844 0.1845 0.1992 0.1969 -5.78%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.06 0.06 0.08 0.09 0.09 0.095 0.105 -
P/RPS 1.00 1.02 1.40 1.74 1.95 2.98 4.11 -61.12%
P/EPS -6.19 -14.27 -39.60 -21.49 -14.17 -9.91 -6.89 -6.91%
EY -16.16 -7.01 -2.53 -4.65 -7.06 -10.09 -14.51 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.43 0.49 0.49 0.42 0.47 -21.05%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 31/05/23 28/02/23 29/11/22 29/08/22 30/05/22 23/02/22 -
Price 0.055 0.065 0.08 0.085 0.10 0.075 0.095 -
P/RPS 0.92 1.10 1.40 1.64 2.17 2.35 3.71 -60.62%
P/EPS -5.67 -15.46 -39.60 -20.30 -15.74 -7.82 -6.24 -6.20%
EY -17.63 -6.47 -2.53 -4.93 -6.35 -12.79 -16.04 6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.43 0.46 0.54 0.34 0.43 -19.64%

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