[AVALAND] QoQ Cumulative Quarter Result on 30-Sep-2017

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017
Profit Trend
QoQ- -83.43%
YoY- -34.28%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 450,298 279,504 158,218 94,037 622,969 420,931 293,030 33.27%
PBT 120,495 73,518 22,617 13,177 93,732 71,239 50,843 78.03%
Tax -42,185 -25,899 -5,781 -2,627 -30,075 -25,679 -10,489 153.54%
NP 78,310 47,619 16,836 10,550 63,657 45,560 40,354 55.76%
-
NP to SH 78,330 47,623 16,839 10,551 63,659 45,561 40,355 55.79%
-
Tax Rate 35.01% 35.23% 25.56% 19.94% 32.09% 36.05% 20.63% -
Total Cost 371,988 231,885 141,382 83,487 559,312 375,371 252,676 29.50%
-
Net Worth 932,477 903,336 801,400 810,871 787,518 0 761,667 14.48%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 932,477 903,336 801,400 810,871 787,518 0 761,667 14.48%
NOSH 1,456,995 1,456,995 1,334,777 1,351,453 1,334,777 1,418,874 1,336,258 5.95%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.39% 17.04% 10.64% 11.22% 10.22% 10.82% 13.77% -
ROE 8.40% 5.27% 2.10% 1.30% 8.08% 0.00% 5.30% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.91 19.18 11.85 6.96 46.67 29.67 21.93 25.79%
EPS 5.38 3.27 1.26 0.79 4.77 3.41 3.02 47.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.6004 0.60 0.59 0.00 0.57 8.05%
Adjusted Per Share Value based on latest NOSH - 1,351,453
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.91 19.18 10.86 6.45 42.76 28.89 20.11 33.29%
EPS 5.38 3.27 1.16 0.72 4.37 3.13 2.77 55.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.55 0.5565 0.5405 0.00 0.5228 14.47%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.80 0.88 0.81 0.89 0.92 1.17 0.98 -
P/RPS 2.59 4.59 6.83 12.79 1.97 3.94 4.47 -30.56%
P/EPS 14.88 26.92 64.21 114.00 19.29 36.44 32.45 -40.62%
EY 6.72 3.71 1.56 0.88 5.18 2.74 3.08 68.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.42 1.35 1.48 1.56 0.00 1.72 -19.21%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/08/18 08/05/18 28/02/18 28/11/17 25/08/17 26/05/17 24/02/17 -
Price 0.755 0.87 0.935 0.80 0.92 0.94 1.18 -
P/RPS 2.44 4.54 7.89 11.50 1.97 3.17 5.38 -41.05%
P/EPS 14.04 26.62 74.11 102.47 19.29 29.27 39.07 -49.54%
EY 7.12 3.76 1.35 0.98 5.18 3.42 2.56 98.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.40 1.56 1.33 1.56 0.00 2.07 -31.32%

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