[AVI] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -15.52%
YoY- -39.22%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 246,710 256,132 504,366 529,256 495,622 487,040 457,279 -33.70%
PBT 1,372 1,580 3,116 2,252 3,594 1,732 2,932 -39.69%
Tax -848 -772 -2,430 -1,016 -1,182 -1,112 -2,464 -50.85%
NP 524 808 686 1,236 2,412 620 468 7.81%
-
NP to SH 780 948 1,528 2,068 2,448 -256 -408 -
-
Tax Rate 61.81% 48.86% 77.98% 45.12% 32.89% 64.20% 84.04% -
Total Cost 246,186 255,324 503,680 528,020 493,210 486,420 456,811 -33.75%
-
Net Worth 311,843 315,368 343,030 341,133 344,905 251,648 326,365 -2.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 311,843 315,368 343,030 341,133 344,905 251,648 326,365 -2.98%
NOSH 779,999 790,000 860,588 861,666 874,285 640,000 821,666 -3.40%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.21% 0.32% 0.14% 0.23% 0.49% 0.13% 0.10% -
ROE 0.25% 0.30% 0.45% 0.61% 0.71% -0.10% -0.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.63 32.42 58.61 61.42 56.69 76.10 55.65 -31.36%
EPS 0.10 0.12 0.18 0.24 0.28 -0.04 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.3992 0.3986 0.3959 0.3945 0.3932 0.3972 0.43%
Adjusted Per Share Value based on latest NOSH - 817,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.77 22.60 44.50 46.70 43.73 42.98 40.35 -33.70%
EPS 0.07 0.08 0.13 0.18 0.22 -0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2752 0.2783 0.3027 0.301 0.3043 0.2221 0.288 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.48 0.62 0.68 0.67 0.40 0.43 0.40 -
P/RPS 1.52 1.91 1.16 1.09 0.71 0.57 0.72 64.49%
P/EPS 480.00 516.67 382.98 279.17 142.86 -1,075.00 -805.56 -
EY 0.21 0.19 0.26 0.36 0.70 -0.09 -0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.55 1.71 1.69 1.01 1.09 1.01 12.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.48 0.50 0.65 0.65 0.50 0.45 0.71 -
P/RPS 1.52 1.54 1.11 1.06 0.88 0.59 1.28 12.12%
P/EPS 480.00 416.67 366.09 270.83 178.57 -1,125.00 -1,429.86 -
EY 0.21 0.24 0.27 0.37 0.56 -0.09 -0.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.25 1.63 1.64 1.27 1.14 1.79 -23.38%

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