[AVI] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -0.77%
YoY- -70.12%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 69,848 60,396 110,818 118,980 127,030 137,732 131,397 -34.35%
PBT -16,010 -20,804 -36,688 -13,641 -13,446 -16,148 -10,661 31.10%
Tax -1,374 -1,372 727 -1,498 -1,678 -1,848 -526 89.56%
NP -17,384 -22,176 -35,961 -15,140 -15,124 -17,996 -11,187 34.12%
-
NP to SH -17,466 -21,708 -35,424 -14,546 -14,436 -17,200 -10,879 37.07%
-
Tax Rate - - - - - - - -
Total Cost 87,232 82,572 146,779 134,120 142,154 155,728 142,584 -27.91%
-
Net Worth 214,477 211,633 253,702 267,954 271,645 274,221 277,999 -15.86%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 214,477 211,633 253,702 267,954 271,645 274,221 277,999 -15.86%
NOSH 944,406 858,552 858,552 858,552 858,552 858,552 858,552 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -24.89% -36.72% -32.45% -12.72% -11.91% -13.07% -8.51% -
ROE -8.14% -10.26% -13.96% -5.43% -5.31% -6.27% -3.91% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.63 7.03 12.91 13.86 14.80 16.04 15.30 -37.08%
EPS -1.90 -2.52 -4.13 -1.69 -1.68 -2.00 -1.27 30.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2342 0.2465 0.2955 0.3121 0.3164 0.3194 0.3238 -19.40%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.16 5.33 9.78 10.50 11.21 12.15 11.59 -34.36%
EPS -1.54 -1.92 -3.13 -1.28 -1.27 -1.52 -0.96 36.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1893 0.1867 0.2239 0.2364 0.2397 0.242 0.2453 -15.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.12 0.155 0.13 0.24 0.23 0.255 0.315 -
P/RPS 1.57 2.20 1.01 1.73 1.55 1.59 2.06 -16.54%
P/EPS -6.29 -6.13 -3.15 -14.16 -13.68 -12.73 -24.86 -59.96%
EY -15.89 -16.31 -31.74 -7.06 -7.31 -7.86 -4.02 149.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.44 0.77 0.73 0.80 0.97 -34.83%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 22/08/19 30/05/19 28/02/19 26/11/18 03/09/18 28/05/18 -
Price 0.14 0.14 0.165 0.24 0.26 0.265 0.24 -
P/RPS 1.84 1.99 1.28 1.73 1.76 1.65 1.57 11.14%
P/EPS -7.34 -5.54 -4.00 -14.16 -15.46 -13.23 -18.94 -46.81%
EY -13.62 -18.06 -25.01 -7.06 -6.47 -7.56 -5.28 87.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.56 0.77 0.82 0.83 0.74 -13.03%

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