[AVI] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -4.09%
YoY- 72.96%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 378,046 343,140 357,116 440,831 433,032 419,452 405,988 -4.63%
PBT 23,490 16,680 20,252 18,956 18,692 17,868 16,440 26.77%
Tax -1,674 -5,430 -9,356 -1,984 -649 -624 -476 130.73%
NP 21,816 11,250 10,896 16,972 18,042 17,244 15,964 23.07%
-
NP to SH 21,160 11,990 12,140 18,389 19,173 18,574 18,008 11.31%
-
Tax Rate 7.13% 32.55% 46.20% 10.47% 3.47% 3.49% 2.90% -
Total Cost 356,230 331,890 346,220 423,859 414,989 402,208 390,024 -5.84%
-
Net Worth 171,753 271,509 264,507 260,462 253,291 251,054 246,647 -21.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,450 - - 1,717 2,290 - - -
Div Payout % 54.11% - - 9.34% 11.94% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 171,753 271,509 264,507 260,462 253,291 251,054 246,647 -21.38%
NOSH 171,753 171,776 171,468 171,763 171,757 171,602 171,832 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.77% 3.28% 3.05% 3.85% 4.17% 4.11% 3.93% -
ROE 12.32% 4.42% 4.59% 7.06% 7.57% 7.40% 7.30% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 220.11 199.76 208.27 256.65 252.12 244.43 236.27 -4.60%
EPS 2.47 6.98 7.08 10.71 11.16 10.82 10.48 -61.74%
DPS 6.67 0.00 0.00 1.00 1.33 0.00 0.00 -
NAPS 1.00 1.5806 1.5426 1.5164 1.4747 1.463 1.4354 -21.36%
Adjusted Per Share Value based on latest NOSH - 171,785
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.36 30.28 31.51 38.90 38.21 37.01 35.82 -4.62%
EPS 1.87 1.06 1.07 1.62 1.69 1.64 1.59 11.38%
DPS 1.01 0.00 0.00 0.15 0.20 0.00 0.00 -
NAPS 0.1516 0.2396 0.2334 0.2298 0.2235 0.2215 0.2176 -21.35%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.26 0.27 0.20 0.22 0.20 0.20 -
P/RPS 0.13 0.13 0.13 0.08 0.09 0.08 0.08 38.09%
P/EPS 2.35 3.72 3.81 1.87 1.97 1.85 1.91 14.77%
EY 42.48 26.85 26.22 53.53 50.74 54.12 52.40 -13.02%
DY 22.99 0.00 0.00 5.00 6.06 0.00 0.00 -
P/NAPS 0.29 0.16 0.18 0.13 0.15 0.14 0.14 62.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/02/07 03/11/06 28/08/06 31/05/06 14/02/06 10/11/05 29/08/05 -
Price 0.46 0.27 0.27 0.28 0.21 0.20 0.19 -
P/RPS 0.21 0.14 0.13 0.11 0.08 0.08 0.08 89.95%
P/EPS 3.73 3.87 3.81 2.62 1.88 1.85 1.81 61.72%
EY 26.78 25.85 26.22 38.24 53.16 54.12 55.16 -38.14%
DY 14.49 0.00 0.00 3.57 6.35 0.00 0.00 -
P/NAPS 0.46 0.17 0.18 0.18 0.14 0.14 0.13 131.67%

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