[AVI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
06-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 164.72%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 177,894 94,692 386,080 283,535 171,570 89,279 440,831 -45.36%
PBT 8,644 5,211 23,404 17,618 8,340 5,063 18,956 -40.72%
Tax -716 -385 13,181 -1,256 -2,715 -2,339 -1,984 -49.27%
NP 7,928 4,826 36,585 16,362 5,625 2,724 16,972 -39.76%
-
NP to SH 6,358 3,677 34,502 15,870 5,995 3,035 18,389 -50.70%
-
Tax Rate 8.28% 7.39% -56.32% 7.13% 32.55% 46.20% 10.47% -
Total Cost 169,966 89,866 349,495 267,173 165,945 86,555 423,859 -45.59%
-
Net Worth 281,195 280,671 54,935 171,753 271,509 264,507 260,462 5.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 8,583 8,587 - - 1,717 -
Div Payout % - - 24.88% 54.11% - - 9.34% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 281,195 280,671 54,935 171,753 271,509 264,507 260,462 5.23%
NOSH 171,837 171,822 171,672 171,753 171,776 171,468 171,763 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.46% 5.10% 9.48% 5.77% 3.28% 3.05% 3.85% -
ROE 2.26% 1.31% 62.80% 9.24% 2.21% 1.15% 7.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.52 55.11 224.89 165.08 99.88 52.07 256.65 -45.37%
EPS 3.70 2.14 4.02 1.85 3.49 1.77 10.71 -50.73%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 1.00 -
NAPS 1.6364 1.6335 0.32 1.00 1.5806 1.5426 1.5164 5.20%
Adjusted Per Share Value based on latest NOSH - 171,739
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.70 8.36 34.07 25.02 15.14 7.88 38.90 -45.35%
EPS 0.56 0.32 3.04 1.40 0.53 0.27 1.62 -50.71%
DPS 0.00 0.00 0.76 0.76 0.00 0.00 0.15 -
NAPS 0.2481 0.2477 0.0485 0.1516 0.2396 0.2334 0.2298 5.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.57 0.57 0.46 0.29 0.26 0.27 0.20 -
P/RPS 0.55 1.03 0.20 0.18 0.26 0.52 0.08 261.13%
P/EPS 15.41 26.64 2.29 3.14 7.45 15.25 1.87 307.45%
EY 6.49 3.75 43.69 31.86 13.42 6.56 53.53 -75.47%
DY 0.00 0.00 10.87 17.24 0.00 0.00 5.00 -
P/NAPS 0.35 0.35 1.44 0.29 0.16 0.18 0.13 93.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 28/08/06 31/05/06 -
Price 0.56 0.58 0.54 0.46 0.27 0.27 0.28 -
P/RPS 0.54 1.05 0.24 0.28 0.27 0.52 0.11 188.56%
P/EPS 15.14 27.10 2.69 4.98 7.74 15.25 2.62 221.67%
EY 6.61 3.69 37.22 20.09 12.93 6.56 38.24 -68.93%
DY 0.00 0.00 9.26 10.87 0.00 0.00 3.57 -
P/NAPS 0.34 0.36 1.69 0.46 0.17 0.18 0.18 52.74%

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