[AVI] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 4.3%
YoY- 2839.13%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 50,908 56,340 55,197 54,398 59,830 59,322 64,033 -14.12%
PBT 646 572 273 942 949 291 395 38.60%
Tax -344 -348 -135 -283 -316 -231 -193 46.74%
NP 302 224 138 659 633 60 202 30.58%
-
NP to SH 205 317 213 630 604 153 237 -9.17%
-
Tax Rate 53.25% 60.84% 49.45% 30.04% 33.30% 79.38% 48.86% -
Total Cost 50,606 56,116 55,059 53,739 59,197 59,262 63,831 -14.27%
-
Net Worth 344,708 344,622 345,052 344,107 345,574 305,847 315,368 6.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 344,708 344,622 345,052 344,107 345,574 305,847 315,368 6.08%
NOSH 858,552 858,552 858,552 858,552 862,857 765,000 790,000 5.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.59% 0.40% 0.25% 1.21% 1.06% 0.10% 0.32% -
ROE 0.06% 0.09% 0.06% 0.18% 0.17% 0.05% 0.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.93 6.56 6.43 6.34 6.93 7.75 8.11 -18.76%
EPS 0.02 0.04 0.02 0.07 0.07 0.02 0.03 -23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4015 0.4014 0.4019 0.4008 0.4005 0.3998 0.3992 0.38%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.49 4.97 4.87 4.80 5.28 5.23 5.65 -14.14%
EPS 0.02 0.03 0.02 0.06 0.05 0.01 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3042 0.3041 0.3045 0.3036 0.3049 0.2699 0.2783 6.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.40 0.41 0.41 0.40 0.48 0.62 -
P/RPS 6.91 6.10 6.38 6.47 5.77 6.19 7.65 -6.52%
P/EPS 1,717.10 1,083.35 1,652.61 558.74 571.43 2,400.00 2,066.67 -11.57%
EY 0.06 0.09 0.06 0.18 0.17 0.04 0.05 12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.02 1.02 1.00 1.20 1.55 -24.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.42 0.43 0.41 0.41 0.40 0.48 0.50 -
P/RPS 7.08 6.55 6.38 6.47 5.77 6.19 6.17 9.55%
P/EPS 1,758.98 1,164.60 1,652.61 558.74 571.43 2,400.00 1,666.67 3.64%
EY 0.06 0.09 0.06 0.18 0.17 0.04 0.06 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 1.02 1.02 1.00 1.20 1.25 -10.92%

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