[AVI] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -470.72%
YoY- -789.78%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 194,199 146,052 96,504 42,493 188,741 133,655 85,011 73.36%
PBT -22,959 -7,798 -4,815 -2,177 1,786 1,143 580 -
Tax -1,298 -1,061 -207 -84 -973 -590 -253 197.16%
NP -24,257 -8,859 -5,022 -2,261 813 553 327 -
-
NP to SH -24,100 -8,795 -4,898 -2,228 601 592 417 -
-
Tax Rate - - - - 54.48% 51.62% 43.62% -
Total Cost 218,456 154,911 101,526 44,754 187,928 133,102 84,684 87.98%
-
Net Worth 319,037 344,193 348,915 347,799 350,804 351,233 349,945 -5.97%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 319,037 344,193 348,915 347,799 350,804 351,233 349,945 -5.97%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -12.49% -6.07% -5.20% -5.32% 0.43% 0.41% 0.38% -
ROE -7.55% -2.56% -1.40% -0.64% 0.17% 0.17% 0.12% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.62 17.01 11.24 4.95 21.98 15.57 9.90 73.38%
EPS -2.81 -1.02 -0.57 -0.26 0.07 0.07 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.4009 0.4064 0.4051 0.4086 0.4091 0.4076 -5.97%
Adjusted Per Share Value based on latest NOSH - 858,552
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.14 12.89 8.52 3.75 16.65 11.79 7.50 73.41%
EPS -2.13 -0.78 -0.43 -0.20 0.05 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2815 0.3037 0.3079 0.3069 0.3095 0.3099 0.3088 -5.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.375 0.38 0.38 0.38 0.37 0.38 0.39 -
P/RPS 1.66 2.23 3.38 7.68 1.68 2.44 3.94 -43.76%
P/EPS -13.36 -37.09 -66.61 -146.43 528.56 551.10 802.96 -
EY -7.49 -2.70 -1.50 -0.68 0.19 0.18 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.95 0.94 0.94 0.91 0.93 0.96 3.43%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 27/11/15 28/08/15 22/05/15 27/02/15 25/11/14 -
Price 0.38 0.395 0.385 0.375 0.375 0.375 0.395 -
P/RPS 1.68 2.32 3.43 7.58 1.71 2.41 3.99 -43.79%
P/EPS -13.54 -38.56 -67.49 -144.50 535.70 543.85 813.26 -
EY -7.39 -2.59 -1.48 -0.69 0.19 0.18 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.95 0.93 0.92 0.92 0.97 3.40%

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