[AVI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 101.37%
YoY- 66.79%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 42,475 208,872 159,791 112,929 47,392 216,356 162,445 -59.21%
PBT 385 3,458 2,624 1,424 661 3,102 1,491 -59.55%
Tax -136 -921 -601 -223 -128 -1,122 -827 -70.08%
NP 249 2,537 2,023 1,201 533 1,980 664 -48.09%
-
NP to SH 323 2,013 1,704 884 439 1,775 735 -42.28%
-
Tax Rate 35.32% 26.63% 22.90% 15.66% 19.36% 36.17% 55.47% -
Total Cost 42,226 206,335 157,768 111,728 46,859 214,376 161,781 -59.25%
-
Net Worth 349,859 349,859 349,430 347,799 346,597 345,910 344,708 0.99%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 349,859 349,859 349,430 347,799 346,597 345,910 344,708 0.99%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.59% 1.21% 1.27% 1.06% 1.12% 0.92% 0.41% -
ROE 0.09% 0.58% 0.49% 0.25% 0.13% 0.51% 0.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.95 24.33 18.61 13.15 5.52 25.20 18.92 -59.19%
EPS 0.04 0.23 0.20 0.10 0.05 0.21 0.09 -41.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4075 0.4075 0.407 0.4051 0.4037 0.4029 0.4015 0.99%
Adjusted Per Share Value based on latest NOSH - 858,552
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.75 18.43 14.10 9.96 4.18 19.09 14.33 -59.18%
EPS 0.03 0.18 0.15 0.08 0.04 0.16 0.06 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3087 0.3087 0.3083 0.3069 0.3058 0.3052 0.3042 0.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.395 0.43 0.46 0.385 0.40 0.39 0.41 -
P/RPS 7.98 1.77 2.47 2.93 7.25 1.55 2.17 138.81%
P/EPS 1,049.93 183.40 231.77 373.92 782.28 188.64 478.92 69.00%
EY 0.10 0.55 0.43 0.27 0.13 0.53 0.21 -39.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 1.13 0.95 0.99 0.97 1.02 -3.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.395 0.405 0.44 0.385 0.38 0.405 0.42 -
P/RPS 7.98 1.66 2.36 2.93 6.88 1.61 2.22 135.20%
P/EPS 1,049.93 172.73 221.69 373.92 743.17 195.89 490.60 66.30%
EY 0.10 0.58 0.45 0.27 0.13 0.51 0.20 -37.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 1.08 0.95 0.94 1.01 1.05 -5.15%

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