[AVI] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 22.54%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 216,593 223,074 220,788 237,583 244,246 246,710 256,132 -10.53%
PBT 1,988 1,690 1,092 2,577 2,180 1,372 1,580 16.46%
Tax -1,102 -966 -540 -1,023 -986 -848 -772 26.64%
NP 885 724 552 1,554 1,193 524 808 6.22%
-
NP to SH 980 1,060 852 1,624 1,325 780 948 2.22%
-
Tax Rate 55.43% 57.16% 49.45% 39.70% 45.23% 61.81% 48.86% -
Total Cost 215,708 222,350 220,236 236,029 243,053 246,186 255,324 -10.58%
-
Net Worth 344,708 344,622 345,052 344,107 331,747 311,843 315,368 6.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 344,708 344,622 345,052 344,107 331,747 311,843 315,368 6.08%
NOSH 858,552 858,552 858,552 858,552 828,333 779,999 790,000 5.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.41% 0.32% 0.25% 0.65% 0.49% 0.21% 0.32% -
ROE 0.28% 0.31% 0.25% 0.47% 0.40% 0.25% 0.30% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.23 25.98 25.72 27.67 29.49 31.63 32.42 -15.32%
EPS 0.12 0.12 0.08 0.19 0.16 0.10 0.12 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4015 0.4014 0.4019 0.4008 0.4005 0.3998 0.3992 0.38%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.11 19.68 19.48 20.96 21.55 21.77 22.60 -10.53%
EPS 0.09 0.09 0.08 0.14 0.12 0.07 0.08 8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3042 0.3041 0.3045 0.3036 0.2927 0.2752 0.2783 6.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.40 0.41 0.41 0.40 0.48 0.62 -
P/RPS 1.63 1.54 1.59 1.48 1.36 1.52 1.91 -9.98%
P/EPS 359.19 323.98 413.15 216.75 250.00 480.00 516.67 -21.43%
EY 0.28 0.31 0.24 0.46 0.40 0.21 0.19 29.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.02 1.02 1.00 1.20 1.55 -24.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.42 0.43 0.41 0.41 0.40 0.48 0.50 -
P/RPS 1.66 1.65 1.59 1.48 1.36 1.52 1.54 5.10%
P/EPS 367.95 348.28 413.15 216.75 250.00 480.00 416.67 -7.92%
EY 0.27 0.29 0.24 0.46 0.40 0.21 0.24 8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 1.02 1.02 1.00 1.20 1.25 -10.92%

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