[AVI] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -7.55%
YoY- -26.06%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 225,858 189,568 216,356 216,593 223,074 220,788 237,583 -3.31%
PBT 2,848 2,644 3,102 1,988 1,690 1,092 2,577 6.88%
Tax -446 -512 -1,122 -1,102 -966 -540 -1,023 -42.47%
NP 2,402 2,132 1,980 885 724 552 1,554 33.64%
-
NP to SH 1,768 1,756 1,775 980 1,060 852 1,624 5.82%
-
Tax Rate 15.66% 19.36% 36.17% 55.43% 57.16% 49.45% 39.70% -
Total Cost 223,456 187,436 214,376 215,708 222,350 220,236 236,029 -3.58%
-
Net Worth 347,799 346,597 345,910 344,708 344,622 345,052 344,107 0.71%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 347,799 346,597 345,910 344,708 344,622 345,052 344,107 0.71%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.06% 1.12% 0.92% 0.41% 0.32% 0.25% 0.65% -
ROE 0.51% 0.51% 0.51% 0.28% 0.31% 0.25% 0.47% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.31 22.08 25.20 25.23 25.98 25.72 27.67 -3.30%
EPS 0.20 0.20 0.21 0.12 0.12 0.08 0.19 3.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4051 0.4037 0.4029 0.4015 0.4014 0.4019 0.4008 0.71%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.93 16.73 19.09 19.11 19.68 19.48 20.96 -3.30%
EPS 0.16 0.15 0.16 0.09 0.09 0.08 0.14 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3069 0.3058 0.3052 0.3042 0.3041 0.3045 0.3036 0.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.385 0.40 0.39 0.41 0.40 0.41 0.41 -
P/RPS 1.46 1.81 1.55 1.63 1.54 1.59 1.48 -0.90%
P/EPS 186.96 195.57 188.64 359.19 323.98 413.15 216.75 -9.37%
EY 0.53 0.51 0.53 0.28 0.31 0.24 0.46 9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.97 1.02 1.00 1.02 1.02 -4.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.385 0.38 0.405 0.42 0.43 0.41 0.41 -
P/RPS 1.46 1.72 1.61 1.66 1.65 1.59 1.48 -0.90%
P/EPS 186.96 185.79 195.89 367.95 348.28 413.15 216.75 -9.37%
EY 0.53 0.54 0.51 0.27 0.29 0.24 0.46 9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 1.01 1.05 1.07 1.02 1.02 -4.62%

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