[AVI] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 2.2%
YoY- 192.23%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 101,497 142,839 106,622 83,252 76,246 107,340 93,118 5.91%
PBT 4,110 4,929 1,420 1,515 1,610 1,247 2,547 37.61%
Tax -119 -1,169 1,034 718 575 -546 -350 -51.31%
NP 3,991 3,760 2,454 2,233 2,185 701 2,197 48.93%
-
NP to SH 4,502 3,760 2,454 2,233 2,185 701 2,197 61.40%
-
Tax Rate 2.90% 23.72% -72.82% -47.39% -35.71% 43.79% 13.74% -
Total Cost 97,506 139,079 104,168 81,019 74,061 106,639 90,921 4.77%
-
Net Worth 246,647 172,030 240,835 226,631 195,288 196,037 183,410 21.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 246,647 172,030 240,835 226,631 195,288 196,037 183,410 21.85%
NOSH 171,832 172,030 171,608 98,325 97,982 98,018 98,080 45.37%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.93% 2.63% 2.30% 2.68% 2.87% 0.65% 2.36% -
ROE 1.83% 2.19% 1.02% 0.99% 1.12% 0.36% 1.20% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 59.07 83.03 62.13 84.67 77.82 109.51 94.94 -27.14%
EPS 2.62 2.19 1.43 2.28 2.23 0.71 2.24 11.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4354 1.00 1.4034 2.3049 1.9931 2.00 1.87 -16.17%
Adjusted Per Share Value based on latest NOSH - 98,325
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.96 12.60 9.41 7.35 6.73 9.47 8.22 5.92%
EPS 0.40 0.33 0.22 0.20 0.19 0.06 0.19 64.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1518 0.2125 0.20 0.1723 0.173 0.1618 21.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.20 0.22 0.14 0.16 0.29 0.33 0.33 -
P/RPS 0.34 0.26 0.23 0.19 0.37 0.30 0.35 -1.91%
P/EPS 7.63 10.07 9.79 7.05 13.00 46.14 14.73 -35.52%
EY 13.10 9.93 10.21 14.19 7.69 2.17 6.79 55.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.10 0.07 0.15 0.17 0.18 -15.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 09/05/05 04/02/05 29/11/04 30/08/04 31/05/04 26/02/04 -
Price 0.19 0.20 0.21 0.13 0.18 0.30 0.33 -
P/RPS 0.32 0.24 0.34 0.15 0.23 0.27 0.35 -5.80%
P/EPS 7.25 9.15 14.69 5.72 8.07 41.95 14.73 -37.68%
EY 13.79 10.93 6.81 17.47 12.39 2.38 6.79 60.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.15 0.06 0.09 0.15 0.18 -19.51%

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