[AVI] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -17.51%
YoY- -49.85%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 599,465 564,366 575,312 413,556 406,602 355,788 378,768 35.61%
PBT 15,524 9,118 8,872 21,592 24,325 17,288 20,844 -17.76%
Tax -766 -900 -752 -3,439 -2,241 -1,432 -1,540 -37.08%
NP 14,757 8,218 8,120 18,153 22,084 15,856 19,304 -16.32%
-
NP to SH 13,317 6,948 7,232 17,302 20,974 12,716 14,708 -6.38%
-
Tax Rate 4.93% 9.87% 8.48% 15.93% 9.21% 8.28% 7.39% -
Total Cost 584,708 556,148 567,192 395,403 384,518 339,932 359,464 38.10%
-
Net Worth 351,732 348,094 261,643 257,819 283,673 281,195 280,671 16.15%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 196,678 68,769 - - -
Div Payout % - - - 1,136.74% 327.87% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 351,732 348,094 261,643 257,819 283,673 281,195 280,671 16.15%
NOSH 861,034 868,499 860,952 855,123 859,617 171,837 171,822 191.41%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.46% 1.46% 1.41% 4.39% 5.43% 4.46% 5.10% -
ROE 3.79% 2.00% 2.76% 6.71% 7.39% 4.52% 5.24% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 69.62 64.98 66.82 48.36 47.30 207.05 220.44 -53.46%
EPS 1.55 0.80 0.84 2.02 2.44 7.40 8.56 -67.82%
DPS 0.00 0.00 0.00 23.00 8.00 0.00 0.00 -
NAPS 0.4085 0.4008 0.3039 0.3015 0.33 1.6364 1.6335 -60.13%
Adjusted Per Share Value based on latest NOSH - 856,842
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 52.90 49.80 50.76 36.49 35.88 31.39 33.42 35.63%
EPS 1.18 0.61 0.64 1.53 1.85 1.12 1.30 -6.22%
DPS 0.00 0.00 0.00 17.35 6.07 0.00 0.00 -
NAPS 0.3104 0.3072 0.2309 0.2275 0.2503 0.2481 0.2477 16.15%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.50 0.50 0.49 0.52 0.57 0.57 -
P/RPS 0.72 0.77 0.75 1.01 1.10 0.28 0.26 96.59%
P/EPS 32.33 62.50 59.52 24.22 21.31 7.70 6.66 185.32%
EY 3.09 1.60 1.68 4.13 4.69 12.98 15.02 -64.98%
DY 0.00 0.00 0.00 46.94 15.38 0.00 0.00 -
P/NAPS 1.22 1.25 1.65 1.63 1.58 0.35 0.35 129.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 -
Price 0.41 0.52 0.52 0.55 0.43 0.56 0.58 -
P/RPS 0.59 0.80 0.78 1.14 0.91 0.27 0.26 72.25%
P/EPS 26.51 65.00 61.90 27.18 17.62 7.57 6.78 147.16%
EY 3.77 1.54 1.62 3.68 5.67 13.21 14.76 -59.57%
DY 0.00 0.00 0.00 41.82 18.60 0.00 0.00 -
P/NAPS 1.00 1.30 1.71 1.82 1.30 0.34 0.36 96.99%

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