[AVI] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -7.85%
YoY- -37.86%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 101,025 99,383 167,416 138,355 143,828 108,604 127,058 -14.18%
PBT 767 1,110 7,084 2,341 2,218 4,211 9,600 -81.47%
Tax -181 -2,074 -125 -262 -188 -2,621 -965 -67.26%
NP 586 -964 6,959 2,079 2,030 1,590 8,635 -83.38%
-
NP to SH 520 -715 6,514 1,666 1,808 1,571 9,373 -85.47%
-
Tax Rate 23.60% 186.85% 1.76% 11.19% 8.48% 62.24% 10.05% -
Total Cost 100,439 100,347 160,457 136,276 141,798 107,014 118,423 -10.40%
-
Net Worth 346,320 356,516 350,127 351,438 261,643 258,337 283,769 14.21%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 40,218 - - - 145,663 51,594 -
Div Payout % - 0.00% - - - 9,272.00% 550.46% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 346,320 356,516 350,127 351,438 261,643 258,337 283,769 14.21%
NOSH 866,666 893,750 857,105 876,842 860,952 856,842 859,908 0.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.58% -0.97% 4.16% 1.50% 1.41% 1.46% 6.80% -
ROE 0.15% -0.20% 1.86% 0.47% 0.69% 0.61% 3.30% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.66 11.12 19.53 15.78 16.71 12.67 14.78 -14.63%
EPS 0.06 -0.08 0.76 0.19 0.21 0.18 1.09 -85.55%
DPS 0.00 4.50 0.00 0.00 0.00 17.00 6.00 -
NAPS 0.3996 0.3989 0.4085 0.4008 0.3039 0.3015 0.33 13.62%
Adjusted Per Share Value based on latest NOSH - 876,842
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.91 8.77 14.77 12.21 12.69 9.58 11.21 -14.20%
EPS 0.05 -0.06 0.57 0.15 0.16 0.14 0.83 -84.65%
DPS 0.00 3.55 0.00 0.00 0.00 12.85 4.55 -
NAPS 0.3056 0.3146 0.3089 0.3101 0.2309 0.228 0.2504 14.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.42 0.58 0.50 0.50 0.50 0.49 0.52 -
P/RPS 3.60 5.22 2.56 3.17 2.99 3.87 3.52 1.51%
P/EPS 700.00 -725.00 65.79 263.16 238.10 267.25 47.71 500.30%
EY 0.14 -0.14 1.52 0.38 0.42 0.37 2.10 -83.58%
DY 0.00 7.76 0.00 0.00 0.00 34.69 11.54 -
P/NAPS 1.05 1.45 1.22 1.25 1.65 1.63 1.58 -23.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 -
Price 0.40 0.48 0.41 0.52 0.52 0.55 0.43 -
P/RPS 3.43 4.32 2.10 3.30 3.11 4.34 2.91 11.59%
P/EPS 666.67 -600.00 53.95 273.68 247.62 299.98 39.45 559.66%
EY 0.15 -0.17 1.85 0.37 0.40 0.33 2.53 -84.82%
DY 0.00 9.38 0.00 0.00 0.00 30.91 13.95 -
P/NAPS 1.00 1.20 1.00 1.30 1.71 1.82 1.30 -16.06%

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