[AVI] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 249.61%
YoY- -5.08%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 138,355 143,828 108,604 127,058 83,202 94,692 102,545 22.03%
PBT 2,341 2,218 4,211 9,600 3,433 5,211 5,786 -45.20%
Tax -262 -188 -2,621 -965 -331 -385 14,437 -
NP 2,079 2,030 1,590 8,635 3,102 4,826 20,223 -77.96%
-
NP to SH 1,666 1,808 1,571 9,373 2,681 3,677 18,632 -79.91%
-
Tax Rate 11.19% 8.48% 62.24% 10.05% 9.64% 7.39% -249.52% -
Total Cost 136,276 141,798 107,014 118,423 80,100 89,866 82,322 39.80%
-
Net Worth 351,438 261,643 258,337 283,769 281,230 280,671 171,763 60.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 145,663 51,594 - - - -
Div Payout % - - 9,272.00% 550.46% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 351,438 261,643 258,337 283,769 281,230 280,671 171,763 60.95%
NOSH 876,842 860,952 856,842 859,908 171,858 171,822 171,763 195.60%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.50% 1.41% 1.46% 6.80% 3.73% 5.10% 19.72% -
ROE 0.47% 0.69% 0.61% 3.30% 0.95% 1.31% 10.85% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.78 16.71 12.67 14.78 48.41 55.11 59.70 -58.71%
EPS 0.19 0.21 0.18 1.09 1.56 2.14 2.17 -80.19%
DPS 0.00 0.00 17.00 6.00 0.00 0.00 0.00 -
NAPS 0.4008 0.3039 0.3015 0.33 1.6364 1.6335 1.00 -45.54%
Adjusted Per Share Value based on latest NOSH - 859,908
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.21 12.69 9.58 11.21 7.34 8.36 9.05 22.03%
EPS 0.15 0.16 0.14 0.83 0.24 0.32 1.64 -79.61%
DPS 0.00 0.00 12.85 4.55 0.00 0.00 0.00 -
NAPS 0.3101 0.2309 0.228 0.2504 0.2482 0.2477 0.1516 60.92%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.50 0.49 0.52 0.57 0.57 0.46 -
P/RPS 3.17 2.99 3.87 3.52 1.18 1.03 0.77 156.20%
P/EPS 263.16 238.10 267.25 47.71 36.54 26.64 4.24 1455.85%
EY 0.38 0.42 0.37 2.10 2.74 3.75 23.58 -93.57%
DY 0.00 0.00 34.69 11.54 0.00 0.00 0.00 -
P/NAPS 1.25 1.65 1.63 1.58 0.35 0.35 0.46 94.37%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 31/05/07 -
Price 0.52 0.52 0.55 0.43 0.56 0.58 0.54 -
P/RPS 3.30 3.11 4.34 2.91 1.16 1.05 0.90 137.22%
P/EPS 273.68 247.62 299.98 39.45 35.90 27.10 4.98 1334.95%
EY 0.37 0.40 0.33 2.53 2.79 3.69 20.09 -92.97%
DY 0.00 0.00 30.91 13.95 0.00 0.00 0.00 -
P/NAPS 1.30 1.71 1.82 1.30 0.34 0.36 0.54 79.33%

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