[AVI] QoQ Quarter Result on 30-Jun-2008 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 15.09%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 99,383 167,416 138,355 143,828 108,604 127,058 83,202 12.56%
PBT 1,110 7,084 2,341 2,218 4,211 9,600 3,433 -52.85%
Tax -2,074 -125 -262 -188 -2,621 -965 -331 239.49%
NP -964 6,959 2,079 2,030 1,590 8,635 3,102 -
-
NP to SH -715 6,514 1,666 1,808 1,571 9,373 2,681 -
-
Tax Rate 186.85% 1.76% 11.19% 8.48% 62.24% 10.05% 9.64% -
Total Cost 100,347 160,457 136,276 141,798 107,014 118,423 80,100 16.19%
-
Net Worth 356,516 350,127 351,438 261,643 258,337 283,769 281,230 17.11%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 40,218 - - - 145,663 51,594 - -
Div Payout % 0.00% - - - 9,272.00% 550.46% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 356,516 350,127 351,438 261,643 258,337 283,769 281,230 17.11%
NOSH 893,750 857,105 876,842 860,952 856,842 859,908 171,858 199.86%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -0.97% 4.16% 1.50% 1.41% 1.46% 6.80% 3.73% -
ROE -0.20% 1.86% 0.47% 0.69% 0.61% 3.30% 0.95% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.12 19.53 15.78 16.71 12.67 14.78 48.41 -62.45%
EPS -0.08 0.76 0.19 0.21 0.18 1.09 1.56 -
DPS 4.50 0.00 0.00 0.00 17.00 6.00 0.00 -
NAPS 0.3989 0.4085 0.4008 0.3039 0.3015 0.33 1.6364 -60.94%
Adjusted Per Share Value based on latest NOSH - 860,952
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 8.77 14.77 12.21 12.69 9.58 11.21 7.34 12.58%
EPS -0.06 0.57 0.15 0.16 0.14 0.83 0.24 -
DPS 3.55 0.00 0.00 0.00 12.85 4.55 0.00 -
NAPS 0.3146 0.3089 0.3101 0.2309 0.228 0.2504 0.2482 17.10%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.50 0.50 0.50 0.49 0.52 0.57 -
P/RPS 5.22 2.56 3.17 2.99 3.87 3.52 1.18 169.23%
P/EPS -725.00 65.79 263.16 238.10 267.25 47.71 36.54 -
EY -0.14 1.52 0.38 0.42 0.37 2.10 2.74 -
DY 7.76 0.00 0.00 0.00 34.69 11.54 0.00 -
P/NAPS 1.45 1.22 1.25 1.65 1.63 1.58 0.35 157.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 -
Price 0.48 0.41 0.52 0.52 0.55 0.43 0.56 -
P/RPS 4.32 2.10 3.30 3.11 4.34 2.91 1.16 140.06%
P/EPS -600.00 53.95 273.68 247.62 299.98 39.45 35.90 -
EY -0.17 1.85 0.37 0.40 0.33 2.53 2.79 -
DY 9.38 0.00 0.00 0.00 30.91 13.95 0.00 -
P/NAPS 1.20 1.00 1.30 1.71 1.82 1.30 0.34 131.63%

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