[AVI] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -74.81%
YoY- -96.23%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 121,760 457,279 327,545 194,377 101,025 548,982 449,599 -58.24%
PBT 433 2,932 3,347 563 767 12,753 11,643 -88.92%
Tax -278 -2,464 -655 -374 -181 -2,649 -575 -38.48%
NP 155 468 2,692 189 586 10,104 11,068 -94.23%
-
NP to SH -64 -408 2,552 131 520 9,273 9,988 -
-
Tax Rate 64.20% 84.04% 19.57% 66.43% 23.60% 20.77% 4.94% -
Total Cost 121,605 456,811 324,853 194,188 100,439 538,878 438,531 -57.57%
-
Net Worth 251,648 326,365 341,117 261,083 346,320 342,499 351,732 -20.05%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - 38,637 - -
Div Payout % - - - - - 416.67% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 251,648 326,365 341,117 261,083 346,320 342,499 351,732 -20.05%
NOSH 640,000 821,666 850,666 655,000 866,666 858,611 861,034 -17.98%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.13% 0.10% 0.82% 0.10% 0.58% 1.84% 2.46% -
ROE -0.03% -0.13% 0.75% 0.05% 0.15% 2.71% 2.84% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.03 55.65 38.50 29.68 11.66 63.94 52.22 -49.07%
EPS -0.01 -0.05 0.30 0.02 0.06 1.08 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 0.3932 0.3972 0.401 0.3986 0.3996 0.3989 0.4085 -2.51%
Adjusted Per Share Value based on latest NOSH - 777,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 10.74 40.35 28.90 17.15 8.91 48.44 39.67 -58.25%
EPS -0.01 -0.04 0.23 0.01 0.05 0.82 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 3.41 0.00 -
NAPS 0.2221 0.288 0.301 0.2304 0.3056 0.3022 0.3104 -20.05%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.43 0.40 0.40 0.40 0.42 0.58 0.50 -
P/RPS 2.26 0.72 1.04 1.35 3.60 0.91 0.96 77.24%
P/EPS -4,300.00 -805.56 133.33 2,000.00 700.00 53.70 43.10 -
EY -0.02 -0.12 0.75 0.05 0.14 1.86 2.32 -
DY 0.00 0.00 0.00 0.00 0.00 7.76 0.00 -
P/NAPS 1.09 1.01 1.00 1.00 1.05 1.45 1.22 -7.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.45 0.71 0.43 0.41 0.40 0.48 0.41 -
P/RPS 2.37 1.28 1.12 1.38 3.43 0.75 0.79 108.42%
P/EPS -4,500.00 -1,429.86 143.33 2,050.00 666.67 44.44 35.34 -
EY -0.02 -0.07 0.70 0.05 0.15 2.25 2.83 -
DY 0.00 0.00 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 1.14 1.79 1.07 1.03 1.00 1.20 1.00 9.15%

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