[AVI] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -89.34%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 413,556 304,952 177,894 94,692 386,080 283,535 171,570 79.67%
PBT 21,592 18,244 8,644 5,211 23,404 17,618 8,340 88.43%
Tax -3,439 -1,681 -716 -385 13,181 -1,256 -2,715 17.05%
NP 18,153 16,563 7,928 4,826 36,585 16,362 5,625 118.22%
-
NP to SH 17,302 15,731 6,358 3,677 34,502 15,870 5,995 102.57%
-
Tax Rate 15.93% 9.21% 8.28% 7.39% -56.32% 7.13% 32.55% -
Total Cost 395,403 288,389 169,966 89,866 349,495 267,173 165,945 78.30%
-
Net Worth 257,819 283,673 281,195 280,671 54,935 171,753 271,509 -3.38%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 196,678 51,577 - - 8,583 8,587 - -
Div Payout % 1,136.74% 327.87% - - 24.88% 54.11% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 257,819 283,673 281,195 280,671 54,935 171,753 271,509 -3.38%
NOSH 855,123 859,617 171,837 171,822 171,672 171,753 171,776 191.26%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.39% 5.43% 4.46% 5.10% 9.48% 5.77% 3.28% -
ROE 6.71% 5.55% 2.26% 1.31% 62.80% 9.24% 2.21% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.36 35.48 103.52 55.11 224.89 165.08 99.88 -38.31%
EPS 2.02 1.83 3.70 2.14 4.02 1.85 3.49 -30.52%
DPS 23.00 6.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 0.3015 0.33 1.6364 1.6335 0.32 1.00 1.5806 -66.82%
Adjusted Per Share Value based on latest NOSH - 171,822
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.49 26.91 15.70 8.36 34.07 25.02 15.14 79.66%
EPS 1.53 1.39 0.56 0.32 3.04 1.40 0.53 102.61%
DPS 17.35 4.55 0.00 0.00 0.76 0.76 0.00 -
NAPS 0.2275 0.2503 0.2481 0.2477 0.0485 0.1516 0.2396 -3.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.49 0.52 0.57 0.57 0.46 0.29 0.26 -
P/RPS 1.01 1.47 0.55 1.03 0.20 0.18 0.26 146.91%
P/EPS 24.22 28.42 15.41 26.64 2.29 3.14 7.45 119.29%
EY 4.13 3.52 6.49 3.75 43.69 31.86 13.42 -54.38%
DY 46.94 11.54 0.00 0.00 10.87 17.24 0.00 -
P/NAPS 1.63 1.58 0.35 0.35 1.44 0.29 0.16 369.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 -
Price 0.55 0.43 0.56 0.58 0.54 0.46 0.27 -
P/RPS 1.14 1.21 0.54 1.05 0.24 0.28 0.27 161.00%
P/EPS 27.18 23.50 15.14 27.10 2.69 4.98 7.74 130.85%
EY 3.68 4.26 6.61 3.69 37.22 20.09 12.93 -56.69%
DY 41.82 13.95 0.00 0.00 9.26 10.87 0.00 -
P/NAPS 1.82 1.30 0.34 0.36 1.69 0.46 0.17 385.05%

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