[AVI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 26.42%
YoY- 11.98%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 159,498 76,246 316,340 209,000 115,882 44,404 363,046 -42.12%
PBT 3,125 1,610 -5,730 -6,977 -9,524 -6,843 -15,673 -
Tax 1,293 575 312 858 1,208 948 2,771 -39.75%
NP 4,418 2,185 -5,418 -6,119 -8,316 -5,895 -12,902 -
-
NP to SH 4,418 2,185 -5,418 -6,119 -8,316 -5,895 -12,902 -
-
Tax Rate -41.38% -35.71% - - - - - -
Total Cost 155,080 74,061 321,758 215,119 124,198 50,299 375,948 -44.49%
-
Net Worth 226,289 195,288 197,874 183,373 175,842 177,144 187,344 13.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 226,289 195,288 197,874 183,373 175,842 177,144 187,344 13.37%
NOSH 98,177 97,982 98,069 98,060 98,066 98,086 98,091 0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.77% 2.87% -1.71% -2.93% -7.18% -13.28% -3.55% -
ROE 1.95% 1.12% -2.74% -3.34% -4.73% -3.33% -6.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 162.46 77.82 322.57 213.13 118.17 45.27 370.11 -42.15%
EPS 4.50 2.23 -5.52 -6.24 -8.48 -6.01 -13.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3049 1.9931 2.0177 1.87 1.7931 1.806 1.9099 13.31%
Adjusted Per Share Value based on latest NOSH - 98,080
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.07 6.73 27.91 18.44 10.23 3.92 32.03 -42.12%
EPS 0.39 0.19 -0.48 -0.54 -0.73 -0.52 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1997 0.1723 0.1746 0.1618 0.1552 0.1563 0.1653 13.39%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.16 0.29 0.33 0.33 0.28 0.23 0.20 -
P/RPS 0.10 0.37 0.10 0.15 0.24 0.51 0.05 58.53%
P/EPS 3.56 13.00 -5.97 -5.29 -3.30 -3.83 -1.52 -
EY 28.13 7.69 -16.74 -18.91 -30.29 -26.13 -65.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.15 0.16 0.18 0.16 0.13 0.10 -21.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 31/05/04 26/02/04 28/11/03 28/08/03 30/05/03 -
Price 0.13 0.18 0.30 0.33 0.34 0.28 0.22 -
P/RPS 0.08 0.23 0.09 0.15 0.29 0.62 0.06 21.07%
P/EPS 2.89 8.07 -5.43 -5.29 -4.01 -4.66 -1.67 -
EY 34.62 12.39 -18.42 -18.91 -24.94 -21.46 -59.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.09 0.15 0.18 0.19 0.16 0.12 -36.92%

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