[AVI] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -35.44%
YoY- -88.12%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 55,197 54,398 59,830 59,322 64,033 107,424 149,131 -48.48%
PBT 273 942 949 291 395 1,427 -108 -
Tax -135 -283 -316 -231 -193 -1,668 -171 -14.59%
NP 138 659 633 60 202 -241 -279 -
-
NP to SH 213 630 604 153 237 -23 327 -24.87%
-
Tax Rate 49.45% 30.04% 33.30% 79.38% 48.86% 116.89% - -
Total Cost 55,059 53,739 59,197 59,262 63,831 107,665 149,410 -48.63%
-
Net Worth 345,052 344,107 345,574 305,847 315,368 350,768 323,648 4.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 345,052 344,107 345,574 305,847 315,368 350,768 323,648 4.36%
NOSH 858,552 858,552 862,857 765,000 790,000 880,000 817,500 3.32%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.25% 1.21% 1.06% 0.10% 0.32% -0.22% -0.19% -
ROE 0.06% 0.18% 0.17% 0.05% 0.08% -0.01% 0.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.43 6.34 6.93 7.75 8.11 12.21 18.24 -50.12%
EPS 0.02 0.07 0.07 0.02 0.03 0.00 0.04 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4019 0.4008 0.4005 0.3998 0.3992 0.3986 0.3959 1.00%
Adjusted Per Share Value based on latest NOSH - 765,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.87 4.80 5.28 5.23 5.65 9.48 13.16 -48.48%
EPS 0.02 0.06 0.05 0.01 0.02 0.00 0.03 -23.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.3036 0.3049 0.2699 0.2783 0.3095 0.2856 4.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.41 0.40 0.48 0.62 0.68 0.67 -
P/RPS 6.38 6.47 5.77 6.19 7.65 5.57 3.67 44.62%
P/EPS 1,652.61 558.74 571.43 2,400.00 2,066.67 -26,017.39 1,675.00 -0.89%
EY 0.06 0.18 0.17 0.04 0.05 0.00 0.06 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 1.00 1.20 1.55 1.71 1.69 -28.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.41 0.41 0.40 0.48 0.50 0.65 0.65 -
P/RPS 6.38 6.47 5.77 6.19 6.17 5.32 3.56 47.59%
P/EPS 1,652.61 558.74 571.43 2,400.00 1,666.67 -24,869.56 1,625.00 1.13%
EY 0.06 0.18 0.17 0.04 0.06 0.00 0.06 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 1.00 1.20 1.25 1.63 1.64 -27.15%

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