[AVI] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -84.49%
YoY- 470.31%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 237,583 183,185 123,355 64,033 504,366 396,942 247,811 -2.76%
PBT 2,577 1,635 686 395 3,116 1,689 1,797 27.14%
Tax -1,023 -740 -424 -193 -2,430 -762 -591 44.11%
NP 1,554 895 262 202 686 927 1,206 18.39%
-
NP to SH 1,624 994 390 237 1,528 1,551 1,224 20.72%
-
Tax Rate 39.70% 45.26% 61.81% 48.86% 77.98% 45.12% 32.89% -
Total Cost 236,029 182,290 123,093 63,831 503,680 396,015 246,605 -2.87%
-
Net Worth 344,107 331,747 311,843 315,368 343,030 341,133 344,905 -0.15%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 344,107 331,747 311,843 315,368 343,030 341,133 344,905 -0.15%
NOSH 858,552 828,333 779,999 790,000 860,588 861,666 874,285 -1.20%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.65% 0.49% 0.21% 0.32% 0.14% 0.23% 0.49% -
ROE 0.47% 0.30% 0.13% 0.08% 0.45% 0.45% 0.35% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 27.67 22.11 15.81 8.11 58.61 46.07 28.34 -1.58%
EPS 0.19 0.12 0.05 0.03 0.18 0.18 0.14 22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 0.4005 0.3998 0.3992 0.3986 0.3959 0.3945 1.06%
Adjusted Per Share Value based on latest NOSH - 790,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 20.96 16.16 10.88 5.65 44.50 35.03 21.87 -2.79%
EPS 0.14 0.09 0.03 0.02 0.13 0.14 0.11 17.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3036 0.2927 0.2752 0.2783 0.3027 0.301 0.3043 -0.15%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.40 0.48 0.62 0.68 0.67 0.40 -
P/RPS 1.48 1.81 3.04 7.65 1.16 1.45 1.41 3.27%
P/EPS 216.75 333.33 960.00 2,066.67 382.98 372.22 285.71 -16.80%
EY 0.46 0.30 0.10 0.05 0.26 0.27 0.35 19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.20 1.55 1.71 1.69 1.01 0.65%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.41 0.40 0.48 0.50 0.65 0.65 0.50 -
P/RPS 1.48 1.81 3.04 6.17 1.11 1.41 1.76 -10.89%
P/EPS 216.75 333.33 960.00 1,666.67 366.09 361.11 357.14 -28.29%
EY 0.46 0.30 0.10 0.06 0.27 0.28 0.28 39.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.20 1.25 1.63 1.64 1.27 -13.58%

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