[AVI] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -32.64%
YoY- 72.97%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 63,515 34,433 131,397 102,885 68,417 35,469 154,201 -44.61%
PBT -6,723 -4,037 -10,661 -5,021 -4,135 -1,490 -22,941 -55.84%
Tax -839 -462 -526 -1,631 -951 -398 -1,516 -32.56%
NP -7,562 -4,499 -11,187 -6,652 -5,086 -1,888 -24,457 -54.24%
-
NP to SH -7,218 -4,300 -10,879 -6,413 -4,835 -1,792 -24,521 -55.71%
-
Tax Rate - - - - - - - -
Total Cost 71,077 38,932 142,584 109,537 73,503 37,357 178,658 -45.87%
-
Net Worth 271,645 274,221 277,999 281,605 284,953 289,675 292,251 -4.75%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 271,645 274,221 277,999 281,605 284,953 289,675 292,251 -4.75%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -11.91% -13.07% -8.51% -6.47% -7.43% -5.32% -15.86% -
ROE -2.66% -1.57% -3.91% -2.28% -1.70% -0.62% -8.39% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.40 4.01 15.30 11.98 7.97 4.13 17.96 -44.59%
EPS -0.84 -0.50 -1.27 -0.75 -0.56 -0.21 -2.86 -55.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3164 0.3194 0.3238 0.328 0.3319 0.3374 0.3404 -4.75%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.60 3.04 11.59 9.08 6.04 3.13 13.61 -44.64%
EPS -0.64 -0.38 -0.96 -0.57 -0.43 -0.16 -2.16 -55.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2397 0.242 0.2453 0.2485 0.2514 0.2556 0.2579 -4.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.23 0.255 0.315 0.335 0.34 0.325 0.34 -
P/RPS 3.11 6.36 2.06 2.80 4.27 7.87 1.89 39.33%
P/EPS -27.36 -50.91 -24.86 -44.85 -60.37 -155.71 -11.90 74.11%
EY -3.66 -1.96 -4.02 -2.23 -1.66 -0.64 -8.40 -42.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 0.97 1.02 1.02 0.96 1.00 -18.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 03/09/18 28/05/18 13/02/18 24/11/17 30/08/17 29/05/17 -
Price 0.26 0.265 0.24 0.31 0.33 0.33 0.34 -
P/RPS 3.51 6.61 1.57 2.59 4.14 7.99 1.89 51.03%
P/EPS -30.93 -52.91 -18.94 -41.50 -58.60 -158.10 -11.90 88.93%
EY -3.23 -1.89 -5.28 -2.41 -1.71 -0.63 -8.40 -47.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.74 0.95 0.99 0.98 1.00 -12.38%

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