[AVI] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -7.98%
YoY- 30.68%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 386,079 399,591 402,674 428,613 440,831 467,613 459,187 -10.92%
PBT 23,404 22,555 18,362 19,909 18,956 18,948 15,283 32.89%
Tax 13,181 -2,753 -4,387 -4,204 -1,984 -1,656 -447 -
NP 36,585 19,802 13,975 15,705 16,972 17,292 14,836 82.62%
-
NP to SH 34,502 19,879 15,097 16,922 18,389 18,140 15,501 70.55%
-
Tax Rate -56.32% 12.21% 23.89% 21.12% 10.47% 8.74% 2.92% -
Total Cost 349,494 379,789 388,699 412,908 423,859 450,321 444,351 -14.80%
-
Net Worth 171,763 171,739 272,010 264,507 171,785 252,861 251,636 -22.49%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 8,586 8,586 1,714 1,714 1,714 1,714 - -
Div Payout % 24.89% 43.20% 11.36% 10.13% 9.32% 9.45% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 171,763 171,739 272,010 264,507 171,785 252,861 251,636 -22.49%
NOSH 171,763 171,739 172,093 171,468 171,785 171,466 172,000 -0.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.48% 4.96% 3.47% 3.66% 3.85% 3.70% 3.23% -
ROE 20.09% 11.58% 5.55% 6.40% 10.70% 7.17% 6.16% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 224.77 232.67 233.99 249.97 256.62 272.71 266.97 -10.84%
EPS 20.09 11.58 8.77 9.87 10.70 10.58 9.01 70.75%
DPS 5.00 5.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 1.00 1.00 1.5806 1.5426 1.00 1.4747 1.463 -22.42%
Adjusted Per Share Value based on latest NOSH - 171,468
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 34.07 35.26 35.53 37.82 38.90 41.26 40.52 -10.92%
EPS 3.04 1.75 1.33 1.49 1.62 1.60 1.37 70.20%
DPS 0.76 0.76 0.15 0.15 0.15 0.15 0.00 -
NAPS 0.1516 0.1515 0.24 0.2334 0.1516 0.2231 0.222 -22.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.46 0.29 0.26 0.27 0.20 0.22 0.20 -
P/RPS 0.20 0.12 0.11 0.11 0.08 0.08 0.07 101.48%
P/EPS 2.29 2.51 2.96 2.74 1.87 2.08 2.22 2.09%
EY 43.67 39.91 33.74 36.55 53.52 48.09 45.06 -2.06%
DY 10.87 17.24 3.85 3.70 5.00 4.55 0.00 -
P/NAPS 0.46 0.29 0.16 0.18 0.20 0.15 0.14 121.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 06/02/07 03/11/06 28/08/06 31/05/06 14/02/06 10/11/05 -
Price 0.54 0.46 0.27 0.27 0.28 0.21 0.20 -
P/RPS 0.24 0.20 0.12 0.11 0.11 0.08 0.07 127.54%
P/EPS 2.69 3.97 3.08 2.74 2.62 1.99 2.22 13.67%
EY 37.20 25.16 32.49 36.55 38.23 50.38 45.06 -12.00%
DY 9.26 10.87 3.70 3.70 3.57 4.76 0.00 -
P/NAPS 0.54 0.46 0.17 0.18 0.28 0.14 0.14 146.15%

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