[AVI] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 64.95%
YoY- -0.88%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 564,366 575,312 413,556 406,602 355,788 378,768 386,080 28.71%
PBT 9,118 8,872 21,592 24,325 17,288 20,844 23,404 -46.56%
Tax -900 -752 -3,439 -2,241 -1,432 -1,540 13,181 -
NP 8,218 8,120 18,153 22,084 15,856 19,304 36,585 -62.94%
-
NP to SH 6,948 7,232 17,302 20,974 12,716 14,708 34,502 -65.54%
-
Tax Rate 9.87% 8.48% 15.93% 9.21% 8.28% 7.39% -56.32% -
Total Cost 556,148 567,192 395,403 384,518 339,932 359,464 349,495 36.18%
-
Net Worth 348,094 261,643 257,819 283,673 281,195 280,671 54,935 241.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 196,678 68,769 - - 8,583 -
Div Payout % - - 1,136.74% 327.87% - - 24.88% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 348,094 261,643 257,819 283,673 281,195 280,671 54,935 241.27%
NOSH 868,499 860,952 855,123 859,617 171,837 171,822 171,672 193.83%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.46% 1.41% 4.39% 5.43% 4.46% 5.10% 9.48% -
ROE 2.00% 2.76% 6.71% 7.39% 4.52% 5.24% 62.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 64.98 66.82 48.36 47.30 207.05 220.44 224.89 -56.19%
EPS 0.80 0.84 2.02 2.44 7.40 8.56 4.02 -65.81%
DPS 0.00 0.00 23.00 8.00 0.00 0.00 5.00 -
NAPS 0.4008 0.3039 0.3015 0.33 1.6364 1.6335 0.32 16.14%
Adjusted Per Share Value based on latest NOSH - 859,908
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 49.80 50.76 36.49 35.88 31.39 33.42 34.07 28.70%
EPS 0.61 0.64 1.53 1.85 1.12 1.30 3.04 -65.62%
DPS 0.00 0.00 17.35 6.07 0.00 0.00 0.76 -
NAPS 0.3072 0.2309 0.2275 0.2503 0.2481 0.2477 0.0485 241.18%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.50 0.49 0.52 0.57 0.57 0.46 -
P/RPS 0.77 0.75 1.01 1.10 0.28 0.26 0.20 145.04%
P/EPS 62.50 59.52 24.22 21.31 7.70 6.66 2.29 801.04%
EY 1.60 1.68 4.13 4.69 12.98 15.02 43.69 -88.90%
DY 0.00 0.00 46.94 15.38 0.00 0.00 10.87 -
P/NAPS 1.25 1.65 1.63 1.58 0.35 0.35 1.44 -8.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 31/05/07 -
Price 0.52 0.52 0.55 0.43 0.56 0.58 0.54 -
P/RPS 0.80 0.78 1.14 0.91 0.27 0.26 0.24 122.65%
P/EPS 65.00 61.90 27.18 17.62 7.57 6.78 2.69 730.97%
EY 1.54 1.62 3.68 5.67 13.21 14.76 37.22 -87.96%
DY 0.00 0.00 41.82 18.60 0.00 0.00 9.26 -
P/NAPS 1.30 1.71 1.82 1.30 0.34 0.36 1.69 -16.00%

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