[AVI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -57.66%
YoY- 106.04%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 440,831 324,774 209,726 101,497 408,959 266,120 159,498 97.06%
PBT 18,956 14,019 8,934 4,110 9,474 4,545 3,125 232.97%
Tax -1,984 -487 -312 -119 1,158 2,327 1,293 -
NP 16,972 13,532 8,622 3,991 10,632 6,872 4,418 145.48%
-
NP to SH 18,389 14,380 9,287 4,502 10,632 6,872 4,418 158.97%
-
Tax Rate 10.47% 3.47% 3.49% 2.90% -12.22% -51.20% -41.38% -
Total Cost 423,859 311,242 201,104 97,506 398,327 259,248 155,080 95.60%
-
Net Worth 260,462 253,291 251,054 246,647 253,813 241,104 226,289 9.83%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,717 1,717 - - - - - -
Div Payout % 9.34% 11.94% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 260,462 253,291 251,054 246,647 253,813 241,104 226,289 9.83%
NOSH 171,763 171,757 171,602 171,832 171,588 171,800 98,177 45.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.85% 4.17% 4.11% 3.93% 2.60% 2.58% 2.77% -
ROE 7.06% 5.68% 3.70% 1.83% 4.19% 2.85% 1.95% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 256.65 189.09 122.22 59.07 238.34 154.90 162.46 35.68%
EPS 10.71 8.37 5.41 2.62 8.30 4.00 4.50 78.35%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5164 1.4747 1.463 1.4354 1.4792 1.4034 2.3049 -24.37%
Adjusted Per Share Value based on latest NOSH - 171,832
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.90 28.66 18.51 8.96 36.09 23.48 14.07 97.10%
EPS 1.62 1.27 0.82 0.40 0.94 0.61 0.39 158.62%
DPS 0.15 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.2235 0.2215 0.2176 0.224 0.2127 0.1997 9.82%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.20 0.22 0.20 0.20 0.22 0.14 0.16 -
P/RPS 0.08 0.12 0.16 0.34 0.09 0.09 0.10 -13.83%
P/EPS 1.87 2.63 3.70 7.63 3.55 3.50 3.56 -34.92%
EY 53.53 38.06 27.06 13.10 28.16 28.57 28.13 53.62%
DY 5.00 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.14 0.14 0.15 0.10 0.07 51.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 14/02/06 10/11/05 29/08/05 09/05/05 04/02/05 29/11/04 -
Price 0.28 0.21 0.20 0.19 0.20 0.21 0.13 -
P/RPS 0.11 0.11 0.16 0.32 0.08 0.14 0.08 23.67%
P/EPS 2.62 2.51 3.70 7.25 3.23 5.25 2.89 -6.33%
EY 38.24 39.87 27.06 13.79 30.98 19.05 34.62 6.86%
DY 3.57 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.14 0.13 0.14 0.15 0.06 108.14%

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