[AVI] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 58.93%
YoY- 33.91%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 76,246 107,340 93,118 71,478 44,404 92,312 89,216 -9.95%
PBT 1,610 1,247 2,547 -2,681 -6,843 -5,646 -2,567 -
Tax 575 -546 -350 260 948 -304 493 10.81%
NP 2,185 701 2,197 -2,421 -5,895 -5,950 -2,074 -
-
NP to SH 2,185 701 2,197 -2,421 -5,895 -5,950 -2,074 -
-
Tax Rate -35.71% 43.79% 13.74% - - - - -
Total Cost 74,061 106,639 90,921 73,899 50,299 98,262 91,290 -13.02%
-
Net Worth 195,288 196,037 183,410 175,752 177,144 177,129 178,698 6.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 195,288 196,037 183,410 175,752 177,144 177,129 178,698 6.10%
NOSH 97,982 98,018 98,080 98,016 98,086 98,154 98,293 -0.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.87% 0.65% 2.36% -3.39% -13.28% -6.45% -2.32% -
ROE 1.12% 0.36% 1.20% -1.38% -3.33% -3.36% -1.16% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.82 109.51 94.94 72.92 45.27 94.05 90.76 -9.75%
EPS 2.23 0.71 2.24 -2.47 -6.01 -6.06 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9931 2.00 1.87 1.7931 1.806 1.8046 1.818 6.32%
Adjusted Per Share Value based on latest NOSH - 98,016
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.73 9.47 8.22 6.31 3.92 8.15 7.87 -9.91%
EPS 0.19 0.06 0.19 -0.21 -0.52 -0.53 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.173 0.1618 0.1551 0.1563 0.1563 0.1577 6.08%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.29 0.33 0.33 0.28 0.23 0.20 0.21 -
P/RPS 0.37 0.30 0.35 0.38 0.51 0.21 0.23 37.33%
P/EPS 13.00 46.14 14.73 -11.34 -3.83 -3.30 -9.95 -
EY 7.69 2.17 6.79 -8.82 -26.13 -30.31 -10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.18 0.16 0.13 0.11 0.12 16.05%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.18 0.30 0.33 0.34 0.28 0.22 0.21 -
P/RPS 0.23 0.27 0.35 0.47 0.62 0.23 0.23 0.00%
P/EPS 8.07 41.95 14.73 -13.77 -4.66 -3.63 -9.95 -
EY 12.39 2.38 6.79 -7.26 -21.46 -27.55 -10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.15 0.18 0.19 0.16 0.12 0.12 -17.46%

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