[AVI] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -13.71%
YoY- -47.45%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 457,479 431,764 466,012 510,815 553,618 558,203 517,845 -7.93%
PBT 2,932 6,396 10,696 13,241 14,692 15,854 18,370 -70.60%
Tax -2,464 -4,744 -4,588 -4,657 -4,664 -3,196 -4,036 -28.05%
NP 468 1,652 6,108 8,584 10,028 12,658 14,334 -89.80%
-
NP to SH -408 1,962 6,055 8,110 9,398 11,559 14,418 -
-
Tax Rate 84.04% 74.17% 42.89% 35.17% 31.75% 20.16% 21.97% -
Total Cost 457,011 430,112 459,904 502,231 543,590 545,545 503,511 -6.26%
-
Net Worth 344,694 346,721 310,110 346,320 356,516 350,127 351,438 -1.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 40,218 40,218 40,218 40,218 145,663 197,257 -
Div Payout % - 2,049.89% 664.22% 495.92% 427.95% 1,260.17% 1,368.13% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 344,694 346,721 310,110 346,320 356,516 350,127 351,438 -1.28%
NOSH 870,000 864,642 777,999 866,666 893,750 857,105 876,842 -0.52%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.10% 0.38% 1.31% 1.68% 1.81% 2.27% 2.77% -
ROE -0.12% 0.57% 1.95% 2.34% 2.64% 3.30% 4.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.58 49.94 59.90 58.94 61.94 65.13 59.06 -7.46%
EPS -0.05 0.23 0.78 0.94 1.05 1.35 1.64 -
DPS 0.00 4.65 5.17 4.64 4.50 16.99 22.50 -
NAPS 0.3962 0.401 0.3986 0.3996 0.3989 0.4085 0.4008 -0.76%
Adjusted Per Share Value based on latest NOSH - 866,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.37 38.10 41.12 45.07 48.85 49.26 45.69 -7.92%
EPS -0.04 0.17 0.53 0.72 0.83 1.02 1.27 -
DPS 0.00 3.55 3.55 3.55 3.55 12.85 17.41 -
NAPS 0.3042 0.3059 0.2736 0.3056 0.3146 0.3089 0.3101 -1.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.40 0.40 0.40 0.42 0.58 0.50 0.50 -
P/RPS 0.76 0.80 0.67 0.71 0.94 0.77 0.85 -7.19%
P/EPS -852.94 176.28 51.40 44.88 55.16 37.08 30.41 -
EY -0.12 0.57 1.95 2.23 1.81 2.70 3.29 -
DY 0.00 11.63 12.92 11.05 7.76 33.99 44.99 -
P/NAPS 1.01 1.00 1.00 1.05 1.45 1.22 1.25 -13.26%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 28/11/08 -
Price 0.71 0.43 0.41 0.40 0.48 0.41 0.52 -
P/RPS 1.35 0.86 0.68 0.68 0.77 0.63 0.88 33.04%
P/EPS -1,513.97 189.50 52.68 42.75 45.65 30.40 31.62 -
EY -0.07 0.53 1.90 2.34 2.19 3.29 3.16 -
DY 0.00 10.82 12.61 11.60 9.38 41.45 43.26 -
P/NAPS 1.79 1.07 1.03 1.00 1.20 1.00 1.30 23.79%

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