[AVI] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -110.98%
YoY- -145.51%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 133,168 93,552 101,025 99,383 167,416 138,355 143,828 -4.99%
PBT 2,784 -204 767 1,110 7,084 2,341 2,218 16.31%
Tax -281 -193 -181 -2,074 -125 -262 -188 30.63%
NP 2,503 -397 586 -964 6,959 2,079 2,030 14.94%
-
NP to SH 2,421 -389 520 -715 6,514 1,666 1,808 21.42%
-
Tax Rate 10.09% - 23.60% 186.85% 1.76% 11.19% 8.48% -
Total Cost 130,665 93,949 100,439 100,347 160,457 136,276 141,798 -5.29%
-
Net Worth 346,721 310,110 346,320 356,516 350,127 351,438 261,643 20.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 40,218 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 346,721 310,110 346,320 356,516 350,127 351,438 261,643 20.58%
NOSH 864,642 777,999 866,666 893,750 857,105 876,842 860,952 0.28%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.88% -0.42% 0.58% -0.97% 4.16% 1.50% 1.41% -
ROE 0.70% -0.13% 0.15% -0.20% 1.86% 0.47% 0.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.40 12.02 11.66 11.12 19.53 15.78 16.71 -5.28%
EPS 0.28 -0.05 0.06 -0.08 0.76 0.19 0.21 21.07%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.401 0.3986 0.3996 0.3989 0.4085 0.4008 0.3039 20.24%
Adjusted Per Share Value based on latest NOSH - 893,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.75 8.25 8.91 8.77 14.77 12.21 12.69 -4.98%
EPS 0.21 -0.03 0.05 -0.06 0.57 0.15 0.16 19.81%
DPS 0.00 0.00 0.00 3.55 0.00 0.00 0.00 -
NAPS 0.3059 0.2736 0.3056 0.3146 0.3089 0.3101 0.2309 20.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.40 0.42 0.58 0.50 0.50 0.50 -
P/RPS 2.60 3.33 3.60 5.22 2.56 3.17 2.99 -8.87%
P/EPS 142.86 -800.00 700.00 -725.00 65.79 263.16 238.10 -28.79%
EY 0.70 -0.13 0.14 -0.14 1.52 0.38 0.42 40.44%
DY 0.00 0.00 0.00 7.76 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.05 1.45 1.22 1.25 1.65 -28.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.43 0.41 0.40 0.48 0.41 0.52 0.52 -
P/RPS 2.79 3.41 3.43 4.32 2.10 3.30 3.11 -6.96%
P/EPS 153.57 -820.00 666.67 -600.00 53.95 273.68 247.62 -27.21%
EY 0.65 -0.12 0.15 -0.17 1.85 0.37 0.40 38.09%
DY 0.00 0.00 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 1.07 1.03 1.00 1.20 1.00 1.30 1.71 -26.78%

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