[AVI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 63.38%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 162,445 111,537 55,197 237,583 183,185 123,355 64,033 85.48%
PBT 1,491 845 273 2,577 1,635 686 395 141.45%
Tax -827 -483 -135 -1,023 -740 -424 -193 162.65%
NP 664 362 138 1,554 895 262 202 120.28%
-
NP to SH 735 530 213 1,624 994 390 237 111.93%
-
Tax Rate 55.47% 57.16% 49.45% 39.70% 45.26% 61.81% 48.86% -
Total Cost 161,781 111,175 55,059 236,029 182,290 123,093 63,831 85.37%
-
Net Worth 344,708 344,622 345,052 344,107 331,747 311,843 315,368 6.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 344,708 344,622 345,052 344,107 331,747 311,843 315,368 6.08%
NOSH 858,552 858,552 858,552 858,552 828,333 779,999 790,000 5.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.41% 0.32% 0.25% 0.65% 0.49% 0.21% 0.32% -
ROE 0.21% 0.15% 0.06% 0.47% 0.30% 0.13% 0.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.92 12.99 6.43 27.67 22.11 15.81 8.11 75.44%
EPS 0.09 0.06 0.02 0.19 0.12 0.05 0.03 107.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4015 0.4014 0.4019 0.4008 0.4005 0.3998 0.3992 0.38%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.33 9.84 4.87 20.96 16.16 10.88 5.65 85.45%
EPS 0.06 0.05 0.02 0.14 0.09 0.03 0.02 107.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3042 0.3041 0.3045 0.3036 0.2927 0.2752 0.2783 6.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.40 0.41 0.41 0.40 0.48 0.62 -
P/RPS 2.17 3.08 6.38 1.48 1.81 3.04 7.65 -56.66%
P/EPS 478.92 647.96 1,652.61 216.75 333.33 960.00 2,066.67 -62.10%
EY 0.21 0.15 0.06 0.46 0.30 0.10 0.05 159.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.02 1.02 1.00 1.20 1.55 -24.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.42 0.43 0.41 0.41 0.40 0.48 0.50 -
P/RPS 2.22 3.31 6.38 1.48 1.81 3.04 6.17 -49.25%
P/EPS 490.60 696.56 1,652.61 216.75 333.33 960.00 1,666.67 -55.58%
EY 0.20 0.14 0.06 0.46 0.30 0.10 0.06 122.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 1.02 1.02 1.00 1.20 1.25 -10.92%

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