[AVALAND] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 743.09%
YoY- -78.79%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 619,666 344,904 274,842 113,915 0 0 0 -
PBT 94,958 49,193 58,851 19,299 2,112 3,372 75,705 16.35%
Tax -31,403 -12,084 -13,125 -1,493 0 0 -60 6469.40%
NP 63,555 37,109 45,726 17,806 2,112 3,372 75,645 -10.98%
-
NP to SH 63,559 37,112 45,726 17,806 2,112 3,372 75,645 -10.98%
-
Tax Rate 33.07% 24.56% 22.30% 7.74% 0.00% 0.00% 0.08% -
Total Cost 556,111 307,795 229,116 96,109 -2,112 -3,372 -75,645 -
-
Net Worth 666,780 4,399 117,812 7,068 7,068 7,068 150,799 170.12%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 666,780 4,399 117,812 7,068 7,068 7,068 150,799 170.12%
NOSH 1,334,777 220,000 235,625 235,625 235,625 235,625 235,625 218.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.26% 10.76% 16.64% 15.63% 0.00% 0.00% 0.00% -
ROE 9.53% 843.45% 38.81% 251.90% 29.88% 47.70% 50.16% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 46.47 156.77 116.64 48.35 0.00 0.00 0.00 -
EPS 4.77 16.87 19.41 7.56 0.90 1.43 32.10 -72.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.02 0.50 0.03 0.03 0.03 0.64 -15.21%
Adjusted Per Share Value based on latest NOSH - 235,625
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.53 23.67 18.86 7.82 0.00 0.00 0.00 -
EPS 4.36 2.55 3.14 1.22 0.14 0.23 5.19 -10.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4576 0.003 0.0809 0.0049 0.0049 0.0049 0.1035 170.11%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.25 0.62 0.63 0.63 0.63 0.63 0.715 -
P/RPS 2.69 0.40 0.54 1.30 0.00 0.00 0.00 -
P/EPS 26.23 3.68 3.25 8.34 70.29 44.02 2.23 419.54%
EY 3.81 27.21 30.80 12.00 1.42 2.27 44.90 -80.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 31.00 1.26 21.00 21.00 21.00 1.12 71.04%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 07/05/15 11/02/15 05/11/14 14/08/14 22/04/14 18/02/14 -
Price 1.10 1.32 0.63 0.63 0.63 0.63 0.63 -
P/RPS 2.37 0.84 0.54 1.30 0.00 0.00 0.00 -
P/EPS 23.08 7.82 3.25 8.34 70.29 44.02 1.96 419.93%
EY 4.33 12.78 30.80 12.00 1.42 2.27 50.96 -80.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 66.00 1.26 21.00 21.00 21.00 0.98 71.70%

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