[AVI] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -80.27%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 108,604 127,058 83,202 94,692 102,545 111,965 82,290 20.29%
PBT 4,211 9,600 3,433 5,211 5,786 9,278 3,277 18.17%
Tax -2,621 -965 -331 -385 14,437 1,459 -376 264.47%
NP 1,590 8,635 3,102 4,826 20,223 10,737 2,901 -33.00%
-
NP to SH 1,571 9,373 2,681 3,677 18,632 9,875 2,960 -34.42%
-
Tax Rate 62.24% 10.05% 9.64% 7.39% -249.52% -15.73% 11.47% -
Total Cost 107,014 118,423 80,100 89,866 82,322 101,228 79,389 22.00%
-
Net Worth 258,337 283,769 281,230 280,671 171,763 171,739 272,010 -3.37%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 145,663 51,594 - - - 8,586 - -
Div Payout % 9,272.00% 550.46% - - - 86.96% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 258,337 283,769 281,230 280,671 171,763 171,739 272,010 -3.37%
NOSH 856,842 859,908 171,858 171,822 171,763 171,739 172,093 191.29%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.46% 6.80% 3.73% 5.10% 19.72% 9.59% 3.53% -
ROE 0.61% 3.30% 0.95% 1.31% 10.85% 5.75% 1.09% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 12.67 14.78 48.41 55.11 59.70 65.19 47.82 -58.71%
EPS 0.18 1.09 1.56 2.14 2.17 1.15 1.72 -77.76%
DPS 17.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.3015 0.33 1.6364 1.6335 1.00 1.00 1.5806 -66.82%
Adjusted Per Share Value based on latest NOSH - 171,822
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.58 11.21 7.34 8.36 9.05 9.88 7.26 20.28%
EPS 0.14 0.83 0.24 0.32 1.64 0.87 0.26 -33.78%
DPS 12.85 4.55 0.00 0.00 0.00 0.76 0.00 -
NAPS 0.228 0.2504 0.2482 0.2477 0.1516 0.1515 0.24 -3.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.49 0.52 0.57 0.57 0.46 0.29 0.26 -
P/RPS 3.87 3.52 1.18 1.03 0.77 0.44 0.54 271.27%
P/EPS 267.25 47.71 36.54 26.64 4.24 5.04 15.12 577.35%
EY 0.37 2.10 2.74 3.75 23.58 19.83 6.62 -85.35%
DY 34.69 11.54 0.00 0.00 0.00 17.24 0.00 -
P/NAPS 1.63 1.58 0.35 0.35 0.46 0.29 0.16 369.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 -
Price 0.55 0.43 0.56 0.58 0.54 0.46 0.27 -
P/RPS 4.34 2.91 1.16 1.05 0.90 0.71 0.56 291.13%
P/EPS 299.98 39.45 35.90 27.10 4.98 8.00 15.70 613.42%
EY 0.33 2.53 2.79 3.69 20.09 12.50 6.37 -86.07%
DY 30.91 13.95 0.00 0.00 0.00 10.87 0.00 -
P/NAPS 1.82 1.30 0.34 0.36 0.54 0.46 0.17 385.05%

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