[AVI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -75.27%
YoY- 106.1%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 208,872 159,791 112,929 47,392 216,356 162,445 111,537 51.98%
PBT 3,458 2,624 1,424 661 3,102 1,491 845 156.06%
Tax -921 -601 -223 -128 -1,122 -827 -483 53.83%
NP 2,537 2,023 1,201 533 1,980 664 362 266.65%
-
NP to SH 2,013 1,704 884 439 1,775 735 530 143.63%
-
Tax Rate 26.63% 22.90% 15.66% 19.36% 36.17% 55.47% 57.16% -
Total Cost 206,335 157,768 111,728 46,859 214,376 161,781 111,175 51.08%
-
Net Worth 349,859 349,430 347,799 346,597 345,910 344,708 344,622 1.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 349,859 349,430 347,799 346,597 345,910 344,708 344,622 1.01%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.21% 1.27% 1.06% 1.12% 0.92% 0.41% 0.32% -
ROE 0.58% 0.49% 0.25% 0.13% 0.51% 0.21% 0.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 24.33 18.61 13.15 5.52 25.20 18.92 12.99 52.00%
EPS 0.23 0.20 0.10 0.05 0.21 0.09 0.06 145.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4075 0.407 0.4051 0.4037 0.4029 0.4015 0.4014 1.01%
Adjusted Per Share Value based on latest NOSH - 858,552
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.43 14.10 9.96 4.18 19.09 14.33 9.84 52.00%
EPS 0.18 0.15 0.08 0.04 0.16 0.06 0.05 135.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3087 0.3083 0.3069 0.3058 0.3052 0.3042 0.3041 1.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.43 0.46 0.385 0.40 0.39 0.41 0.40 -
P/RPS 1.77 2.47 2.93 7.25 1.55 2.17 3.08 -30.90%
P/EPS 183.40 231.77 373.92 782.28 188.64 478.92 647.96 -56.92%
EY 0.55 0.43 0.27 0.13 0.53 0.21 0.15 137.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 0.95 0.99 0.97 1.02 1.00 3.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.405 0.44 0.385 0.38 0.405 0.42 0.43 -
P/RPS 1.66 2.36 2.93 6.88 1.61 2.22 3.31 -36.90%
P/EPS 172.73 221.69 373.92 743.17 195.89 490.60 696.56 -60.56%
EY 0.58 0.45 0.27 0.13 0.51 0.20 0.14 158.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.08 0.95 0.94 1.01 1.05 1.07 -5.05%

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