[AVI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 187.51%
YoY- -36.51%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 194,377 101,025 548,982 449,599 282,183 143,828 413,556 -39.52%
PBT 563 767 12,753 11,643 4,559 2,218 21,592 -91.18%
Tax -374 -181 -2,649 -575 -450 -188 -3,439 -77.18%
NP 189 586 10,104 11,068 4,109 2,030 18,153 -95.21%
-
NP to SH 131 520 9,273 9,988 3,474 1,808 17,302 -96.13%
-
Tax Rate 66.43% 23.60% 20.77% 4.94% 9.87% 8.48% 15.93% -
Total Cost 194,188 100,439 538,878 438,531 278,074 141,798 395,403 -37.72%
-
Net Worth 261,083 346,320 342,499 351,732 348,094 261,643 257,819 0.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 38,637 - - - 196,678 -
Div Payout % - - 416.67% - - - 1,136.74% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 261,083 346,320 342,499 351,732 348,094 261,643 257,819 0.84%
NOSH 655,000 866,666 858,611 861,034 868,499 860,952 855,123 -16.27%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.10% 0.58% 1.84% 2.46% 1.46% 1.41% 4.39% -
ROE 0.05% 0.15% 2.71% 2.84% 1.00% 0.69% 6.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.68 11.66 63.94 52.22 32.49 16.71 48.36 -27.75%
EPS 0.02 0.06 1.08 1.16 0.40 0.21 2.02 -95.37%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 23.00 -
NAPS 0.3986 0.3996 0.3989 0.4085 0.4008 0.3039 0.3015 20.43%
Adjusted Per Share Value based on latest NOSH - 857,105
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.15 8.91 48.44 39.67 24.90 12.69 36.49 -39.52%
EPS 0.01 0.05 0.82 0.88 0.31 0.16 1.53 -96.49%
DPS 0.00 0.00 3.41 0.00 0.00 0.00 17.35 -
NAPS 0.2304 0.3056 0.3022 0.3104 0.3072 0.2309 0.2275 0.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.40 0.42 0.58 0.50 0.50 0.50 0.49 -
P/RPS 1.35 3.60 0.91 0.96 1.54 2.99 1.01 21.31%
P/EPS 2,000.00 700.00 53.70 43.10 125.00 238.10 24.22 1791.20%
EY 0.05 0.14 1.86 2.32 0.80 0.42 4.13 -94.71%
DY 0.00 0.00 7.76 0.00 0.00 0.00 46.94 -
P/NAPS 1.00 1.05 1.45 1.22 1.25 1.65 1.63 -27.77%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 -
Price 0.41 0.40 0.48 0.41 0.52 0.52 0.55 -
P/RPS 1.38 3.43 0.75 0.79 1.60 3.11 1.14 13.57%
P/EPS 2,050.00 666.67 44.44 35.34 130.00 247.62 27.18 1680.44%
EY 0.05 0.15 2.25 2.83 0.77 0.40 3.68 -94.29%
DY 0.00 0.00 9.38 0.00 0.00 0.00 41.82 -
P/NAPS 1.03 1.00 1.20 1.00 1.30 1.71 1.82 -31.55%

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