[AVI] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 3.7%
YoY- 212.31%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 419,452 405,988 408,959 354,826 318,996 304,984 316,340 20.67%
PBT 17,868 16,440 9,474 6,060 6,250 6,440 -5,730 -
Tax -624 -476 1,158 3,102 2,586 2,300 312 -
NP 17,244 15,964 10,632 9,162 8,836 8,740 -5,418 -
-
NP to SH 18,574 18,008 10,632 9,162 8,836 8,740 -5,418 -
-
Tax Rate 3.49% 2.90% -12.22% -51.19% -41.38% -35.71% - -
Total Cost 402,208 390,024 398,327 345,664 310,160 296,244 321,758 16.02%
-
Net Worth 251,054 246,647 253,813 241,104 226,289 195,288 197,874 17.18%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 251,054 246,647 253,813 241,104 226,289 195,288 197,874 17.18%
NOSH 171,602 171,832 171,588 171,799 98,177 97,982 98,069 45.15%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.11% 3.93% 2.60% 2.58% 2.77% 2.87% -1.71% -
ROE 7.40% 7.30% 4.19% 3.80% 3.90% 4.48% -2.74% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 244.43 236.27 238.34 206.53 324.92 311.27 322.57 -16.86%
EPS 10.82 10.48 8.30 5.33 9.00 8.92 -5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.463 1.4354 1.4792 1.4034 2.3049 1.9931 2.0177 -19.27%
Adjusted Per Share Value based on latest NOSH - 171,608
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 37.01 35.82 36.09 31.31 28.15 26.91 27.91 20.67%
EPS 1.64 1.59 0.94 0.81 0.78 0.77 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2215 0.2176 0.224 0.2127 0.1997 0.1723 0.1746 17.17%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.20 0.22 0.14 0.16 0.29 0.33 -
P/RPS 0.08 0.08 0.09 0.07 0.05 0.09 0.10 -13.81%
P/EPS 1.85 1.91 3.55 2.63 1.78 3.25 -5.97 -
EY 54.12 52.40 28.16 38.10 56.25 30.76 -16.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.15 0.10 0.07 0.15 0.16 -8.50%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 10/11/05 29/08/05 09/05/05 04/02/05 29/11/04 30/08/04 31/05/04 -
Price 0.20 0.19 0.20 0.21 0.13 0.18 0.30 -
P/RPS 0.08 0.08 0.08 0.10 0.04 0.06 0.09 -7.54%
P/EPS 1.85 1.81 3.23 3.94 1.44 2.02 -5.43 -
EY 54.12 55.16 30.98 25.40 69.23 49.56 -18.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.13 0.14 0.15 0.06 0.09 0.15 -4.49%

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