[AVI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 85.09%
YoY- -61.27%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 154,201 111,655 71,259 33,292 194,199 146,052 96,504 36.63%
PBT -22,941 -22,535 -22,319 -3,391 -22,959 -7,798 -4,815 182.87%
Tax -1,516 -1,285 -735 -293 -1,298 -1,061 -207 276.66%
NP -24,457 -23,820 -23,054 -3,684 -24,257 -8,859 -5,022 187.03%
-
NP to SH -24,521 -23,728 -22,930 -3,593 -24,100 -8,795 -4,898 192.36%
-
Tax Rate - - - - - - - -
Total Cost 178,658 135,475 94,313 36,976 218,456 154,911 101,526 45.70%
-
Net Worth 292,251 299,205 298,260 315,947 319,037 344,193 348,915 -11.13%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 292,251 299,205 298,260 315,947 319,037 344,193 348,915 -11.13%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -15.86% -21.33% -32.35% -11.07% -12.49% -6.07% -5.20% -
ROE -8.39% -7.93% -7.69% -1.14% -7.55% -2.56% -1.40% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 17.96 13.01 8.30 3.88 22.62 17.01 11.24 36.63%
EPS -2.86 -2.76 -2.67 -0.42 -2.81 -1.02 -0.57 192.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3404 0.3485 0.3474 0.368 0.3716 0.4009 0.4064 -11.13%
Adjusted Per Share Value based on latest NOSH - 858,552
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.61 9.85 6.29 2.94 17.14 12.89 8.52 36.61%
EPS -2.16 -2.09 -2.02 -0.32 -2.13 -0.78 -0.43 193.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.264 0.2632 0.2788 0.2815 0.3037 0.3079 -11.13%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.34 0.32 0.32 0.37 0.375 0.38 0.38 -
P/RPS 1.89 2.46 3.86 9.54 1.66 2.23 3.38 -32.10%
P/EPS -11.90 -11.58 -11.98 -88.41 -13.36 -37.09 -66.61 -68.24%
EY -8.40 -8.64 -8.35 -1.13 -7.49 -2.70 -1.50 215.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.92 1.01 1.01 0.95 0.94 4.20%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 23/08/16 31/05/16 29/02/16 27/11/15 -
Price 0.34 0.33 0.32 0.36 0.38 0.395 0.385 -
P/RPS 1.89 2.54 3.86 9.28 1.68 2.32 3.43 -32.76%
P/EPS -11.90 -11.94 -11.98 -86.02 -13.54 -38.56 -67.49 -68.52%
EY -8.40 -8.37 -8.35 -1.16 -7.39 -2.59 -1.48 217.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.92 0.98 1.02 0.99 0.95 3.47%

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