[AVI] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 63.05%
YoY- 87.62%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 406,602 355,788 378,768 386,080 378,046 343,140 357,116 9.01%
PBT 24,325 17,288 20,844 23,404 23,490 16,680 20,252 12.95%
Tax -2,241 -1,432 -1,540 13,181 -1,674 -5,430 -9,356 -61.33%
NP 22,084 15,856 19,304 36,585 21,816 11,250 10,896 59.94%
-
NP to SH 20,974 12,716 14,708 34,502 21,160 11,990 12,140 43.83%
-
Tax Rate 9.21% 8.28% 7.39% -56.32% 7.13% 32.55% 46.20% -
Total Cost 384,518 339,932 359,464 349,495 356,230 331,890 346,220 7.22%
-
Net Worth 283,673 281,195 280,671 54,935 171,753 271,509 264,507 4.76%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 68,769 - - 8,583 11,450 - - -
Div Payout % 327.87% - - 24.88% 54.11% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 283,673 281,195 280,671 54,935 171,753 271,509 264,507 4.76%
NOSH 859,617 171,837 171,822 171,672 171,753 171,776 171,468 192.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.43% 4.46% 5.10% 9.48% 5.77% 3.28% 3.05% -
ROE 7.39% 4.52% 5.24% 62.80% 12.32% 4.42% 4.59% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.30 207.05 220.44 224.89 220.11 199.76 208.27 -62.67%
EPS 2.44 7.40 8.56 4.02 2.47 6.98 7.08 -50.74%
DPS 8.00 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 0.33 1.6364 1.6335 0.32 1.00 1.5806 1.5426 -64.13%
Adjusted Per Share Value based on latest NOSH - 171,763
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 35.88 31.39 33.42 34.07 33.36 30.28 31.51 9.01%
EPS 1.85 1.12 1.30 3.04 1.87 1.06 1.07 43.91%
DPS 6.07 0.00 0.00 0.76 1.01 0.00 0.00 -
NAPS 0.2503 0.2481 0.2477 0.0485 0.1516 0.2396 0.2334 4.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.52 0.57 0.57 0.46 0.29 0.26 0.27 -
P/RPS 1.10 0.28 0.26 0.20 0.13 0.13 0.13 313.62%
P/EPS 21.31 7.70 6.66 2.29 2.35 3.72 3.81 214.10%
EY 4.69 12.98 15.02 43.69 42.48 26.85 26.22 -68.15%
DY 15.38 0.00 0.00 10.87 22.99 0.00 0.00 -
P/NAPS 1.58 0.35 0.35 1.44 0.29 0.16 0.18 323.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 28/08/06 -
Price 0.43 0.56 0.58 0.54 0.46 0.27 0.27 -
P/RPS 0.91 0.27 0.26 0.24 0.21 0.14 0.13 264.63%
P/EPS 17.62 7.57 6.78 2.69 3.73 3.87 3.81 176.80%
EY 5.67 13.21 14.76 37.22 26.78 25.85 26.22 -63.87%
DY 18.60 0.00 0.00 9.26 14.49 0.00 0.00 -
P/NAPS 1.30 0.34 0.36 1.69 0.46 0.17 0.18 272.29%

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