[AVI] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 86.17%
YoY- -78.66%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 54,011 42,493 55,086 48,644 42,536 42,475 49,081 6.58%
PBT -2,638 -2,177 643 563 195 385 834 -
Tax -123 -84 -383 -337 -117 -136 -320 -47.10%
NP -2,761 -2,261 260 226 78 249 514 -
-
NP to SH -2,670 -2,228 9 175 94 323 309 -
-
Tax Rate - - 59.56% 59.86% 60.00% 35.32% 38.37% -
Total Cost 56,772 44,754 54,826 48,418 42,458 42,226 48,567 10.95%
-
Net Worth 348,915 347,799 350,804 351,233 349,945 349,859 349,859 -0.17%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 348,915 347,799 350,804 351,233 349,945 349,859 349,859 -0.17%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -5.11% -5.32% 0.47% 0.46% 0.18% 0.59% 1.05% -
ROE -0.77% -0.64% 0.00% 0.05% 0.03% 0.09% 0.09% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.29 4.95 6.42 5.67 4.95 4.95 5.72 6.53%
EPS -0.31 -0.26 0.00 0.02 0.01 0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.4051 0.4086 0.4091 0.4076 0.4075 0.4075 -0.17%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.77 3.75 4.86 4.29 3.75 3.75 4.33 6.65%
EPS -0.24 -0.20 0.00 0.02 0.01 0.03 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3079 0.3069 0.3095 0.3099 0.3088 0.3087 0.3087 -0.17%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.38 0.38 0.37 0.38 0.39 0.395 0.43 -
P/RPS 6.04 7.68 5.77 6.71 7.87 7.98 7.52 -13.58%
P/EPS -122.19 -146.43 35,296.03 1,864.28 3,562.08 1,049.93 1,194.75 -
EY -0.82 -0.68 0.00 0.05 0.03 0.10 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.91 0.93 0.96 0.97 1.06 -7.69%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 22/05/15 27/02/15 25/11/14 29/08/14 30/05/14 -
Price 0.385 0.375 0.375 0.375 0.395 0.395 0.405 -
P/RPS 6.12 7.58 5.84 6.62 7.97 7.98 7.08 -9.24%
P/EPS -123.80 -144.50 35,773.00 1,839.75 3,607.75 1,049.93 1,125.29 -
EY -0.81 -0.69 0.00 0.05 0.03 0.10 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.93 0.92 0.92 0.97 0.97 0.99 -2.70%

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