[AVI] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -123.21%
YoY- -109.76%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 340,227 321,030 333,830 355,311 333,584 312,053 276,398 14.90%
PBT -16,498 -15,124 -11,043 -3,023 2,450 4,216 5,978 -
Tax 4,095 3,936 4,470 2,939 795 -963 146 828.79%
NP -12,403 -11,188 -6,573 -84 3,245 3,253 6,124 -
-
NP to SH -12,403 -11,731 -7,116 -627 2,702 3,253 6,124 -
-
Tax Rate - - - - -32.45% 22.84% -2.44% -
Total Cost 352,630 332,218 340,403 355,395 330,339 308,800 270,274 19.45%
-
Net Worth 182,083 178,508 176,211 179,195 185,794 185,056 160,668 8.72%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 182,083 178,508 176,211 179,195 185,794 185,056 160,668 8.72%
NOSH 97,983 98,081 98,042 98,006 98,727 97,913 97,968 0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -3.65% -3.49% -1.97% -0.02% 0.97% 1.04% 2.22% -
ROE -6.81% -6.57% -4.04% -0.35% 1.45% 1.76% 3.81% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 347.23 327.31 340.50 362.54 337.88 318.70 282.13 14.88%
EPS -12.66 -11.96 -7.26 -0.64 2.74 3.32 6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8583 1.82 1.7973 1.8284 1.8819 1.89 1.64 8.71%
Adjusted Per Share Value based on latest NOSH - 98,006
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 30.02 28.33 29.46 31.35 29.44 27.54 24.39 14.89%
EPS -1.09 -1.04 -0.63 -0.06 0.24 0.29 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1575 0.1555 0.1581 0.1639 0.1633 0.1418 8.72%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.27 0.30 0.28 0.23 0.24 0.22 0.27 -
P/RPS 0.08 0.09 0.08 0.06 0.07 0.07 0.10 -13.85%
P/EPS -2.13 -2.51 -3.86 -35.95 8.77 6.62 4.32 -
EY -46.88 -39.87 -25.92 -2.78 11.40 15.10 23.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.16 0.13 0.13 0.12 0.16 -4.22%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 28/02/02 29/11/01 02/10/01 31/05/01 27/02/01 -
Price 0.24 0.30 0.25 0.23 0.24 0.24 0.25 -
P/RPS 0.07 0.09 0.07 0.06 0.07 0.08 0.09 -15.46%
P/EPS -1.90 -2.51 -3.44 -35.95 8.77 7.22 4.00 -
EY -52.74 -39.87 -29.03 -2.78 11.40 13.84 25.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.16 0.14 0.13 0.13 0.13 0.15 -9.12%

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