[AVI] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -21.28%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 111,965 82,290 89,279 116,057 115,048 108,229 101,497 6.74%
PBT 9,278 3,277 5,063 4,937 5,085 4,824 4,110 71.82%
Tax 1,459 -376 -2,339 -1,497 -175 -193 -119 -
NP 10,737 2,901 2,724 3,440 4,910 4,631 3,991 93.08%
-
NP to SH 9,875 2,960 3,035 4,009 5,093 4,785 4,502 68.57%
-
Tax Rate -15.73% 11.47% 46.20% 30.32% 3.44% 4.00% 2.90% -
Total Cost 101,228 79,389 86,555 112,617 110,138 103,598 97,506 2.52%
-
Net Worth 171,739 272,010 264,507 171,785 252,861 251,636 246,647 -21.38%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 8,586 - - - 1,714 - - -
Div Payout % 86.96% - - - 33.67% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 171,739 272,010 264,507 171,785 252,861 251,636 246,647 -21.38%
NOSH 171,739 172,093 171,468 171,785 171,466 172,000 171,832 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.59% 3.53% 3.05% 2.96% 4.27% 4.28% 3.93% -
ROE 5.75% 1.09% 1.15% 2.33% 2.01% 1.90% 1.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.19 47.82 52.07 67.56 67.10 62.92 59.07 6.77%
EPS 1.15 1.72 1.77 2.33 2.97 2.79 2.62 -42.15%
DPS 5.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.00 1.5806 1.5426 1.00 1.4747 1.463 1.4354 -21.36%
Adjusted Per Share Value based on latest NOSH - 171,785
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.88 7.26 7.88 10.24 10.15 9.55 8.96 6.71%
EPS 0.87 0.26 0.27 0.35 0.45 0.42 0.40 67.63%
DPS 0.76 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.1515 0.24 0.2334 0.1516 0.2231 0.222 0.2176 -21.39%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.29 0.26 0.27 0.20 0.22 0.20 0.20 -
P/RPS 0.44 0.54 0.52 0.30 0.33 0.32 0.34 18.69%
P/EPS 5.04 15.12 15.25 8.57 7.41 7.19 7.63 -24.09%
EY 19.83 6.62 6.56 11.67 13.50 13.91 13.10 31.73%
DY 17.24 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 0.29 0.16 0.18 0.20 0.15 0.14 0.14 62.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 06/02/07 03/11/06 28/08/06 31/05/06 14/02/06 10/11/05 29/08/05 -
Price 0.46 0.27 0.27 0.28 0.21 0.20 0.19 -
P/RPS 0.71 0.56 0.52 0.41 0.31 0.32 0.32 69.86%
P/EPS 8.00 15.70 15.25 12.00 7.07 7.19 7.25 6.76%
EY 12.50 6.37 6.56 8.33 14.14 13.91 13.79 -6.32%
DY 10.87 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.46 0.17 0.18 0.28 0.14 0.14 0.13 131.67%

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