[AVI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 18.13%
YoY- 13.41%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 133,655 85,011 42,475 208,872 159,791 112,929 47,392 99.23%
PBT 1,143 580 385 3,458 2,624 1,424 661 43.92%
Tax -590 -253 -136 -921 -601 -223 -128 176.19%
NP 553 327 249 2,537 2,023 1,201 533 2.47%
-
NP to SH 592 417 323 2,013 1,704 884 439 21.99%
-
Tax Rate 51.62% 43.62% 35.32% 26.63% 22.90% 15.66% 19.36% -
Total Cost 133,102 84,684 42,226 206,335 157,768 111,728 46,859 100.18%
-
Net Worth 351,233 349,945 349,859 349,859 349,430 347,799 346,597 0.88%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 351,233 349,945 349,859 349,859 349,430 347,799 346,597 0.88%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.41% 0.38% 0.59% 1.21% 1.27% 1.06% 1.12% -
ROE 0.17% 0.12% 0.09% 0.58% 0.49% 0.25% 0.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.57 9.90 4.95 24.33 18.61 13.15 5.52 99.25%
EPS 0.07 0.05 0.04 0.23 0.20 0.10 0.05 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4091 0.4076 0.4075 0.4075 0.407 0.4051 0.4037 0.88%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.79 7.50 3.75 18.43 14.10 9.96 4.18 99.25%
EPS 0.05 0.04 0.03 0.18 0.15 0.08 0.04 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3099 0.3088 0.3087 0.3087 0.3083 0.3069 0.3058 0.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.38 0.39 0.395 0.43 0.46 0.385 0.40 -
P/RPS 2.44 3.94 7.98 1.77 2.47 2.93 7.25 -51.51%
P/EPS 551.10 802.96 1,049.93 183.40 231.77 373.92 782.28 -20.77%
EY 0.18 0.12 0.10 0.55 0.43 0.27 0.13 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.96 0.97 1.06 1.13 0.95 0.99 -4.07%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.375 0.395 0.395 0.405 0.44 0.385 0.38 -
P/RPS 2.41 3.99 7.98 1.66 2.36 2.93 6.88 -50.21%
P/EPS 543.85 813.26 1,049.93 172.73 221.69 373.92 743.17 -18.74%
EY 0.18 0.12 0.10 0.58 0.45 0.27 0.13 24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 0.97 0.99 1.08 0.95 0.94 -1.41%

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