[AVI] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 28.51%
YoY- 131.84%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 170,022 169,900 208,872 213,054 225,858 189,568 216,356 -14.82%
PBT 1,160 1,540 3,458 3,498 2,848 2,644 3,102 -48.06%
Tax -506 -544 -921 -801 -446 -512 -1,122 -41.16%
NP 654 996 2,537 2,697 2,402 2,132 1,980 -52.18%
-
NP to SH 834 1,292 2,013 2,272 1,768 1,756 1,775 -39.53%
-
Tax Rate 43.62% 35.32% 26.63% 22.90% 15.66% 19.36% 36.17% -
Total Cost 169,368 168,904 206,335 210,357 223,456 187,436 214,376 -14.52%
-
Net Worth 349,945 349,859 349,859 349,430 347,799 346,597 345,910 0.77%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 349,945 349,859 349,859 349,430 347,799 346,597 345,910 0.77%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.38% 0.59% 1.21% 1.27% 1.06% 1.12% 0.92% -
ROE 0.24% 0.37% 0.58% 0.65% 0.51% 0.51% 0.51% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.80 19.79 24.33 24.82 26.31 22.08 25.20 -14.83%
EPS 0.10 0.16 0.23 0.27 0.20 0.20 0.21 -38.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4076 0.4075 0.4075 0.407 0.4051 0.4037 0.4029 0.77%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.00 14.99 18.43 18.80 19.93 16.73 19.09 -14.83%
EPS 0.07 0.11 0.18 0.20 0.16 0.15 0.16 -42.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3088 0.3087 0.3087 0.3083 0.3069 0.3058 0.3052 0.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.39 0.395 0.43 0.46 0.385 0.40 0.39 -
P/RPS 1.97 2.00 1.77 1.85 1.46 1.81 1.55 17.31%
P/EPS 401.48 262.48 183.40 173.83 186.96 195.57 188.64 65.38%
EY 0.25 0.38 0.55 0.58 0.53 0.51 0.53 -39.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.06 1.13 0.95 0.99 0.97 -0.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.395 0.395 0.405 0.44 0.385 0.38 0.405 -
P/RPS 1.99 2.00 1.66 1.77 1.46 1.72 1.61 15.15%
P/EPS 406.63 262.48 172.73 166.27 186.96 185.79 195.89 62.65%
EY 0.25 0.38 0.58 0.60 0.53 0.54 0.51 -37.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.97 0.99 1.08 0.95 0.94 1.01 -2.65%

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