[AVI] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 35.67%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 58,658 52,272 32,212 25,801 11,110 9,276 21,287 96.42%
PBT -4,490 -6,732 -11,064 -15,629 -24,236 -24,700 -15,652 -56.47%
Tax -334 -368 1,247 -10 -14 0 1,398 -
NP -4,824 -7,100 -9,817 -15,640 -24,250 -24,700 -14,254 -51.40%
-
NP to SH -4,746 -7,200 -9,675 -15,370 -23,892 -24,072 -13,413 -49.94%
-
Tax Rate - - - - - - - -
Total Cost 63,482 59,372 42,029 41,441 35,360 33,976 35,541 47.16%
-
Net Worth 208,978 209,091 225,801 223,178 201,411 192,233 198,136 3.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 208,978 209,091 225,801 223,178 201,411 192,233 198,136 3.61%
NOSH 1,133,288 1,133,288 1,133,288 1,133,288 1,042,823 946,490 944,406 12.91%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -8.22% -13.58% -30.48% -60.62% -218.27% -266.28% -66.96% -
ROE -2.27% -3.44% -4.28% -6.89% -11.86% -12.52% -6.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.18 4.61 3.19 2.56 1.16 0.98 2.25 74.26%
EPS -0.42 -0.64 -0.96 -1.52 -2.48 -2.56 -1.42 -55.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.1845 0.2238 0.2212 0.2094 0.2034 0.2098 -8.23%
Adjusted Per Share Value based on latest NOSH - 1,133,288
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.18 4.61 2.84 2.28 0.98 0.82 1.88 96.41%
EPS -0.42 -0.64 -0.85 -1.36 -2.11 -2.12 -1.18 -49.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.1845 0.1992 0.1969 0.1777 0.1696 0.1748 3.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.09 0.09 0.095 0.105 0.13 0.115 0.105 -
P/RPS 1.74 1.95 2.98 4.11 11.25 11.72 4.66 -48.11%
P/EPS -21.49 -14.17 -9.91 -6.89 -5.23 -4.52 -7.39 103.60%
EY -4.65 -7.06 -10.09 -14.51 -19.11 -22.15 -13.53 -50.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.42 0.47 0.62 0.57 0.50 -1.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 23/02/22 29/11/21 29/09/21 10/06/21 -
Price 0.085 0.10 0.075 0.095 0.11 0.13 0.11 -
P/RPS 1.64 2.17 2.35 3.71 9.52 13.25 4.88 -51.63%
P/EPS -20.30 -15.74 -7.82 -6.24 -4.43 -5.10 -7.75 89.90%
EY -4.93 -6.35 -12.79 -16.04 -22.58 -19.59 -12.91 -47.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.34 0.43 0.53 0.64 0.52 -7.84%

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