[AVI] QoQ Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -301.48%
YoY- -39.65%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 44,404 363,046 270,734 181,518 109,179 237,394 182,529 -61.13%
PBT -6,843 -15,673 -10,027 -7,460 -2,214 -15,133 -11,406 -28.93%
Tax 948 2,771 3,075 2,582 2,214 15,133 11,406 -81.04%
NP -5,895 -12,902 -6,952 -4,878 0 0 0 -
-
NP to SH -5,895 -12,902 -6,952 -4,878 -1,215 -11,499 -8,379 -20.94%
-
Tax Rate - - - - - - - -
Total Cost 50,299 375,948 277,686 186,396 109,179 237,394 182,529 -57.75%
-
Net Worth 177,144 187,344 178,261 178,748 182,083 178,568 176,341 0.30%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 177,144 187,344 178,261 178,748 182,083 178,568 176,341 0.30%
NOSH 98,086 98,091 98,053 98,148 97,983 98,114 98,114 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -13.28% -3.55% -2.57% -2.69% 0.00% 0.00% 0.00% -
ROE -3.33% -6.89% -3.90% -2.73% -0.67% -6.44% -4.75% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 45.27 370.11 276.11 184.94 111.43 241.96 186.04 -61.12%
EPS -6.01 -13.15 -7.09 -4.97 -1.24 -11.72 -8.54 -20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.806 1.9099 1.818 1.8212 1.8583 1.82 1.7973 0.32%
Adjusted Per Share Value based on latest NOSH - 98,176
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.92 32.03 23.89 16.02 9.63 20.95 16.11 -61.12%
EPS -0.52 -1.14 -0.61 -0.43 -0.11 -1.01 -0.74 -21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1653 0.1573 0.1577 0.1607 0.1576 0.1556 0.30%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.23 0.20 0.21 0.22 0.27 0.30 0.28 -
P/RPS 0.51 0.05 0.08 0.12 0.24 0.12 0.15 126.61%
P/EPS -3.83 -1.52 -2.96 -4.43 -21.77 -2.56 -3.28 10.91%
EY -26.13 -65.77 -33.76 -22.59 -4.59 -39.07 -30.50 -9.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.10 0.12 0.12 0.15 0.16 0.16 -12.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.28 0.22 0.21 0.22 0.24 0.30 0.25 -
P/RPS 0.62 0.06 0.08 0.12 0.22 0.12 0.13 184.14%
P/EPS -4.66 -1.67 -2.96 -4.43 -19.35 -2.56 -2.93 36.36%
EY -21.46 -59.79 -33.76 -22.59 -5.17 -39.07 -34.16 -26.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.12 0.12 0.12 0.13 0.16 0.14 9.33%

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