[AVI] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -10.8%
YoY- -56.09%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 553,618 558,203 517,845 462,692 413,556 407,497 392,404 25.76%
PBT 14,692 15,854 18,370 19,462 22,455 24,030 23,708 -27.29%
Tax -4,664 -3,196 -4,036 -4,105 -4,302 12,756 15,180 -
NP 10,028 12,658 14,334 15,357 18,153 36,786 38,888 -59.45%
-
NP to SH 9,398 11,559 14,418 15,433 17,302 34,363 34,865 -58.23%
-
Tax Rate 31.75% 20.16% 21.97% 21.09% 19.16% -53.08% -64.03% -
Total Cost 543,590 545,545 503,511 447,335 395,403 370,711 353,516 33.18%
-
Net Worth 356,516 350,127 351,438 261,643 258,337 283,769 171,858 62.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 40,218 145,663 197,257 197,257 197,257 51,594 8,586 179.69%
Div Payout % 427.95% 1,260.17% 1,368.13% 1,278.15% 1,140.09% 150.15% 24.63% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 356,516 350,127 351,438 261,643 258,337 283,769 171,858 62.58%
NOSH 893,750 857,105 876,842 860,952 856,842 859,908 171,858 199.86%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.81% 2.27% 2.77% 3.32% 4.39% 9.03% 9.91% -
ROE 2.64% 3.30% 4.10% 5.90% 6.70% 12.11% 20.29% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 61.94 65.13 59.06 53.74 48.27 47.39 228.33 -58.06%
EPS 1.05 1.35 1.64 1.79 2.02 4.00 20.29 -86.08%
DPS 4.50 16.99 22.50 22.91 23.02 6.00 5.00 -6.77%
NAPS 0.3989 0.4085 0.4008 0.3039 0.3015 0.33 1.00 -45.78%
Adjusted Per Share Value based on latest NOSH - 860,952
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 48.85 49.26 45.69 40.83 36.49 35.96 34.63 25.75%
EPS 0.83 1.02 1.27 1.36 1.53 3.03 3.08 -58.24%
DPS 3.55 12.85 17.41 17.41 17.41 4.55 0.76 179.17%
NAPS 0.3146 0.3089 0.3101 0.2309 0.228 0.2504 0.1516 62.62%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.50 0.50 0.50 0.49 0.52 0.57 -
P/RPS 0.94 0.77 0.85 0.93 1.02 1.10 0.25 141.60%
P/EPS 55.16 37.08 30.41 27.89 24.27 13.01 2.81 626.37%
EY 1.81 2.70 3.29 3.59 4.12 7.68 35.59 -86.24%
DY 7.76 33.99 44.99 45.82 46.98 11.54 8.77 -7.82%
P/NAPS 1.45 1.22 1.25 1.65 1.63 1.58 0.57 86.24%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 -
Price 0.48 0.41 0.52 0.52 0.55 0.43 0.56 -
P/RPS 0.77 0.63 0.88 0.97 1.14 0.91 0.25 111.54%
P/EPS 45.65 30.40 31.62 29.01 27.24 10.76 2.76 548.05%
EY 2.19 3.29 3.16 3.45 3.67 9.29 36.23 -84.57%
DY 9.38 41.45 43.26 44.06 41.86 13.95 8.93 3.32%
P/NAPS 1.20 1.00 1.30 1.71 1.82 1.30 0.56 66.13%

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