[AVI] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -59.92%
YoY- -469.61%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 363,036 436,716 237,394 243,372 265,714 359,928 280,965 18.61%
PBT -14,920 -8,856 -15,133 -15,208 -9,564 -3,360 4,198 -
Tax 5,164 8,856 15,133 15,208 9,564 3,360 -964 -
NP -9,756 0 0 0 0 0 3,234 -
-
NP to SH -9,756 -4,860 -11,499 -11,172 -6,986 -2,172 3,234 -
-
Tax Rate - - - - - - 22.96% -
Total Cost 372,792 436,716 237,394 243,372 265,714 359,928 277,731 21.66%
-
Net Worth 178,748 182,083 178,568 176,341 179,398 185,794 185,424 -2.41%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 178,748 182,083 178,568 176,341 179,398 185,794 185,424 -2.41%
NOSH 98,148 97,983 98,114 98,114 98,117 98,727 98,108 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -2.69% 0.00% 0.00% 0.00% 0.00% 0.00% 1.15% -
ROE -5.46% -2.67% -6.44% -6.34% -3.89% -1.17% 1.74% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 369.88 445.70 241.96 248.05 270.81 364.57 286.38 18.57%
EPS -9.94 -4.96 -11.72 -11.39 -7.12 -2.20 3.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8212 1.8583 1.82 1.7973 1.8284 1.8819 1.89 -2.43%
Adjusted Per Share Value based on latest NOSH - 98,042
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 32.03 38.54 20.95 21.47 23.45 31.76 24.79 18.60%
EPS -0.86 -0.43 -1.01 -0.99 -0.62 -0.19 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1577 0.1607 0.1576 0.1556 0.1583 0.1639 0.1636 -2.41%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.22 0.27 0.30 0.28 0.23 0.24 0.22 -
P/RPS 0.06 0.06 0.12 0.11 0.08 0.07 0.08 -17.43%
P/EPS -2.21 -5.44 -2.56 -2.46 -3.23 -10.91 6.67 -
EY -45.18 -18.37 -39.07 -40.67 -30.96 -9.17 14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.15 0.16 0.16 0.13 0.13 0.12 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 29/11/01 02/10/01 31/05/01 -
Price 0.22 0.24 0.30 0.25 0.23 0.24 0.24 -
P/RPS 0.06 0.05 0.12 0.10 0.08 0.07 0.08 -17.43%
P/EPS -2.21 -4.84 -2.56 -2.20 -3.23 -10.91 7.28 -
EY -45.18 -20.67 -39.07 -45.55 -30.96 -9.17 13.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.13 0.16 0.14 0.13 0.13 0.13 -5.19%

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