[AVI] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 76.48%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 355,788 378,768 386,080 378,046 343,140 357,116 440,831 -13.30%
PBT 17,288 20,844 23,404 23,490 16,680 20,252 18,956 -5.95%
Tax -1,432 -1,540 13,181 -1,674 -5,430 -9,356 -1,984 -19.52%
NP 15,856 19,304 36,585 21,816 11,250 10,896 16,972 -4.42%
-
NP to SH 12,716 14,708 34,502 21,160 11,990 12,140 18,389 -21.78%
-
Tax Rate 8.28% 7.39% -56.32% 7.13% 32.55% 46.20% 10.47% -
Total Cost 339,932 359,464 349,495 356,230 331,890 346,220 423,859 -13.66%
-
Net Worth 281,195 280,671 54,935 171,753 271,509 264,507 260,462 5.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 8,583 11,450 - - 1,717 -
Div Payout % - - 24.88% 54.11% - - 9.34% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 281,195 280,671 54,935 171,753 271,509 264,507 260,462 5.23%
NOSH 171,837 171,822 171,672 171,753 171,776 171,468 171,763 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.46% 5.10% 9.48% 5.77% 3.28% 3.05% 3.85% -
ROE 4.52% 5.24% 62.80% 12.32% 4.42% 4.59% 7.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 207.05 220.44 224.89 220.11 199.76 208.27 256.65 -13.32%
EPS 7.40 8.56 4.02 2.47 6.98 7.08 10.71 -21.82%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 1.00 -
NAPS 1.6364 1.6335 0.32 1.00 1.5806 1.5426 1.5164 5.20%
Adjusted Per Share Value based on latest NOSH - 171,739
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 31.39 33.42 34.07 33.36 30.28 31.51 38.90 -13.31%
EPS 1.12 1.30 3.04 1.87 1.06 1.07 1.62 -21.79%
DPS 0.00 0.00 0.76 1.01 0.00 0.00 0.15 -
NAPS 0.2481 0.2477 0.0485 0.1516 0.2396 0.2334 0.2298 5.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.57 0.57 0.46 0.29 0.26 0.27 0.20 -
P/RPS 0.28 0.26 0.20 0.13 0.13 0.13 0.08 130.34%
P/EPS 7.70 6.66 2.29 2.35 3.72 3.81 1.87 156.68%
EY 12.98 15.02 43.69 42.48 26.85 26.22 53.53 -61.08%
DY 0.00 0.00 10.87 22.99 0.00 0.00 5.00 -
P/NAPS 0.35 0.35 1.44 0.29 0.16 0.18 0.13 93.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 28/08/06 31/05/06 -
Price 0.56 0.58 0.54 0.46 0.27 0.27 0.28 -
P/RPS 0.27 0.26 0.24 0.21 0.14 0.13 0.11 81.86%
P/EPS 7.57 6.78 2.69 3.73 3.87 3.81 2.62 102.72%
EY 13.21 14.76 37.22 26.78 25.85 26.22 38.24 -50.73%
DY 0.00 0.00 9.26 14.49 0.00 0.00 3.57 -
P/NAPS 0.34 0.36 1.69 0.46 0.17 0.18 0.18 52.74%

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