[AVI] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -1.47%
YoY- -12.03%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 216,356 219,300 228,222 231,204 240,040 290,609 379,910 -31.27%
PBT 3,102 2,575 2,878 2,597 2,719 3,062 2,005 33.73%
Tax -1,122 -1,257 -1,229 -1,112 -1,170 -2,408 -2,263 -37.33%
NP 1,980 1,318 1,649 1,485 1,549 654 -258 -
-
NP to SH 1,775 1,374 1,773 1,609 1,633 971 694 86.91%
-
Tax Rate 36.17% 48.82% 42.70% 42.82% 43.03% 78.64% 112.87% -
Total Cost 214,376 217,982 226,573 229,719 238,491 289,955 380,168 -31.72%
-
Net Worth 345,910 344,708 344,622 345,052 360,719 345,574 305,847 8.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 345,910 344,708 344,622 345,052 360,719 345,574 305,847 8.54%
NOSH 858,552 858,552 858,552 858,552 858,552 862,857 765,000 7.98%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.92% 0.60% 0.72% 0.64% 0.65% 0.23% -0.07% -
ROE 0.51% 0.40% 0.51% 0.47% 0.45% 0.28% 0.23% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 25.20 25.54 26.58 26.93 26.67 33.68 49.66 -36.35%
EPS 0.21 0.16 0.21 0.19 0.18 0.11 0.09 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4029 0.4015 0.4014 0.4019 0.4008 0.4005 0.3998 0.51%
Adjusted Per Share Value based on latest NOSH - 858,552
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.09 19.35 20.14 20.40 21.18 25.64 33.52 -31.26%
EPS 0.16 0.12 0.16 0.14 0.14 0.09 0.06 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3052 0.3042 0.3041 0.3045 0.3183 0.3049 0.2699 8.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.39 0.41 0.40 0.41 0.41 0.40 0.48 -
P/RPS 1.55 1.61 1.50 1.52 1.54 1.19 0.97 36.64%
P/EPS 188.64 256.19 193.69 218.77 225.96 355.45 529.11 -49.68%
EY 0.53 0.39 0.52 0.46 0.44 0.28 0.19 98.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.02 1.00 1.02 1.02 1.00 1.20 -13.21%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 -
Price 0.405 0.42 0.43 0.41 0.41 0.40 0.48 -
P/RPS 1.61 1.64 1.62 1.52 1.54 1.19 0.97 40.14%
P/EPS 195.89 262.44 208.22 218.77 225.96 355.45 529.11 -48.40%
EY 0.51 0.38 0.48 0.46 0.44 0.28 0.19 93.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.05 1.07 1.02 1.02 1.00 1.20 -10.84%

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