[AVI] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 106.29%
YoY- 110.21%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,279 440,831 324,774 209,726 101,497 408,959 266,120 -51.81%
PBT 5,063 18,956 14,019 8,934 4,110 9,474 4,545 7.48%
Tax -2,339 -1,984 -487 -312 -119 1,158 2,327 -
NP 2,724 16,972 13,532 8,622 3,991 10,632 6,872 -46.13%
-
NP to SH 3,035 18,389 14,380 9,287 4,502 10,632 6,872 -42.09%
-
Tax Rate 46.20% 10.47% 3.47% 3.49% 2.90% -12.22% -51.20% -
Total Cost 86,555 423,859 311,242 201,104 97,506 398,327 259,248 -51.97%
-
Net Worth 264,507 260,462 253,291 251,054 246,647 253,813 241,104 6.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 1,717 1,717 - - - - -
Div Payout % - 9.34% 11.94% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 264,507 260,462 253,291 251,054 246,647 253,813 241,104 6.38%
NOSH 171,468 171,763 171,757 171,602 171,832 171,588 171,800 -0.12%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.05% 3.85% 4.17% 4.11% 3.93% 2.60% 2.58% -
ROE 1.15% 7.06% 5.68% 3.70% 1.83% 4.19% 2.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 52.07 256.65 189.09 122.22 59.07 238.34 154.90 -51.75%
EPS 1.77 10.71 8.37 5.41 2.62 8.30 4.00 -42.01%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.5426 1.5164 1.4747 1.463 1.4354 1.4792 1.4034 6.52%
Adjusted Per Share Value based on latest NOSH - 172,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.88 38.90 28.66 18.51 8.96 36.09 23.48 -51.80%
EPS 0.27 1.62 1.27 0.82 0.40 0.94 0.61 -42.00%
DPS 0.00 0.15 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.2298 0.2235 0.2215 0.2176 0.224 0.2127 6.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.27 0.20 0.22 0.20 0.20 0.22 0.14 -
P/RPS 0.52 0.08 0.12 0.16 0.34 0.09 0.09 223.02%
P/EPS 15.25 1.87 2.63 3.70 7.63 3.55 3.50 167.48%
EY 6.56 53.53 38.06 27.06 13.10 28.16 28.57 -62.60%
DY 0.00 5.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.13 0.15 0.14 0.14 0.15 0.10 48.13%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 14/02/06 10/11/05 29/08/05 09/05/05 04/02/05 -
Price 0.27 0.28 0.21 0.20 0.19 0.20 0.21 -
P/RPS 0.52 0.11 0.11 0.16 0.32 0.08 0.14 140.41%
P/EPS 15.25 2.62 2.51 3.70 7.25 3.23 5.25 103.98%
EY 6.56 38.24 39.87 27.06 13.79 30.98 19.05 -50.96%
DY 0.00 3.57 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.14 0.14 0.13 0.14 0.15 12.96%

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