[AVI] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -27.23%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 118,980 127,030 137,732 131,397 137,180 136,834 141,876 -11.04%
PBT -13,641 -13,446 -16,148 -10,661 -6,694 -8,270 -5,960 73.41%
Tax -1,498 -1,678 -1,848 -526 -2,174 -1,902 -1,592 -3.96%
NP -15,140 -15,124 -17,996 -11,187 -8,869 -10,172 -7,552 58.79%
-
NP to SH -14,546 -14,436 -17,200 -10,879 -8,550 -9,670 -7,168 60.08%
-
Tax Rate - - - - - - - -
Total Cost 134,120 142,154 155,728 142,584 146,049 147,006 149,428 -6.93%
-
Net Worth 267,954 271,645 274,221 277,999 281,605 284,953 289,675 -5.05%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 267,954 271,645 274,221 277,999 281,605 284,953 289,675 -5.05%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -12.72% -11.91% -13.07% -8.51% -6.47% -7.43% -5.32% -
ROE -5.43% -5.31% -6.27% -3.91% -3.04% -3.39% -2.47% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.86 14.80 16.04 15.30 15.98 15.94 16.53 -11.05%
EPS -1.69 -1.68 -2.00 -1.27 -1.00 -1.12 -0.84 59.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3121 0.3164 0.3194 0.3238 0.328 0.3319 0.3374 -5.05%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.50 11.21 12.15 11.59 12.10 12.07 12.52 -11.03%
EPS -1.28 -1.27 -1.52 -0.96 -0.75 -0.85 -0.63 60.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2364 0.2397 0.242 0.2453 0.2485 0.2514 0.2556 -5.05%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.24 0.23 0.255 0.315 0.335 0.34 0.325 -
P/RPS 1.73 1.55 1.59 2.06 2.10 2.13 1.97 -8.27%
P/EPS -14.16 -13.68 -12.73 -24.86 -33.64 -30.19 -38.93 -48.95%
EY -7.06 -7.31 -7.86 -4.02 -2.97 -3.31 -2.57 95.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.80 0.97 1.02 1.02 0.96 -13.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 03/09/18 28/05/18 13/02/18 24/11/17 30/08/17 -
Price 0.24 0.26 0.265 0.24 0.31 0.33 0.33 -
P/RPS 1.73 1.76 1.65 1.57 1.94 2.07 2.00 -9.19%
P/EPS -14.16 -15.46 -13.23 -18.94 -31.13 -29.30 -39.53 -49.46%
EY -7.06 -6.47 -7.56 -5.28 -3.21 -3.41 -2.53 97.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.83 0.74 0.95 0.99 0.98 -14.81%

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