[AVALAND] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
14-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -37.37%
YoY- -97.58%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 344,904 274,842 113,915 0 0 0 92,499 140.65%
PBT 49,193 58,851 19,299 2,112 3,372 75,705 84,352 -30.22%
Tax -12,084 -13,125 -1,493 0 0 -60 -389 890.26%
NP 37,109 45,726 17,806 2,112 3,372 75,645 83,963 -42.00%
-
NP to SH 37,112 45,726 17,806 2,112 3,372 75,645 83,963 -42.00%
-
Tax Rate 24.56% 22.30% 7.74% 0.00% 0.00% 0.08% 0.46% -
Total Cost 307,795 229,116 96,109 -2,112 -3,372 -75,645 8,536 993.83%
-
Net Worth 4,399 117,812 7,068 7,068 7,068 150,799 150,799 -90.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,399 117,812 7,068 7,068 7,068 150,799 150,799 -90.54%
NOSH 220,000 235,625 235,625 235,625 235,625 235,625 235,625 -4.47%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.76% 16.64% 15.63% 0.00% 0.00% 0.00% 90.77% -
ROE 843.45% 38.81% 251.90% 29.88% 47.70% 50.16% 55.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 156.77 116.64 48.35 0.00 0.00 0.00 39.26 151.90%
EPS 16.87 19.41 7.56 0.90 1.43 32.10 35.63 -39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.50 0.03 0.03 0.03 0.64 0.64 -90.09%
Adjusted Per Share Value based on latest NOSH - 235,625
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.67 18.86 7.82 0.00 0.00 0.00 6.35 140.60%
EPS 2.55 3.14 1.22 0.14 0.23 5.19 5.76 -41.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.003 0.0809 0.0049 0.0049 0.0049 0.1035 0.1035 -90.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.62 0.63 0.63 0.63 0.63 0.715 0.645 -
P/RPS 0.40 0.54 1.30 0.00 0.00 0.00 1.64 -60.99%
P/EPS 3.68 3.25 8.34 70.29 44.02 2.23 1.81 60.55%
EY 27.21 30.80 12.00 1.42 2.27 44.90 55.25 -37.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.00 1.26 21.00 21.00 21.00 1.12 1.01 882.35%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 07/05/15 11/02/15 05/11/14 14/08/14 22/04/14 18/02/14 30/10/13 -
Price 1.32 0.63 0.63 0.63 0.63 0.63 0.675 -
P/RPS 0.84 0.54 1.30 0.00 0.00 0.00 1.72 -38.01%
P/EPS 7.82 3.25 8.34 70.29 44.02 1.96 1.89 157.95%
EY 12.78 30.80 12.00 1.42 2.27 50.96 52.79 -61.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 66.00 1.26 21.00 21.00 21.00 0.98 1.05 1484.88%

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