[AVI] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -5.75%
YoY- -1991.87%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 298,271 363,046 349,072 329,513 340,227 321,030 333,830 -7.25%
PBT -20,302 -15,673 -14,095 -17,802 -16,498 -15,124 -11,043 50.23%
Tax 2,720 2,771 3,513 4,686 4,095 3,936 4,470 -28.25%
NP -17,582 -12,902 -10,582 -13,116 -12,403 -11,188 -6,573 93.04%
-
NP to SH -17,582 -12,902 -10,582 -13,116 -12,403 -11,731 -7,116 83.06%
-
Tax Rate - - - - - - - -
Total Cost 315,853 375,948 359,654 342,629 352,630 332,218 340,403 -4.88%
-
Net Worth 177,144 177,129 178,698 178,799 182,083 178,508 176,211 0.35%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 177,144 177,129 178,698 178,799 182,083 178,508 176,211 0.35%
NOSH 98,086 98,154 98,293 98,176 97,983 98,081 98,042 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -5.89% -3.55% -3.03% -3.98% -3.65% -3.49% -1.97% -
ROE -9.93% -7.28% -5.92% -7.34% -6.81% -6.57% -4.04% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 304.09 369.87 355.13 335.63 347.23 327.31 340.50 -7.28%
EPS -17.92 -13.14 -10.77 -13.36 -12.66 -11.96 -7.26 82.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.806 1.8046 1.818 1.8212 1.8583 1.82 1.7973 0.32%
Adjusted Per Share Value based on latest NOSH - 98,176
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 26.32 32.03 30.80 29.08 30.02 28.33 29.46 -7.25%
EPS -1.55 -1.14 -0.93 -1.16 -1.09 -1.04 -0.63 82.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1563 0.1577 0.1578 0.1607 0.1575 0.1555 0.34%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.23 0.20 0.21 0.22 0.27 0.30 0.28 -
P/RPS 0.08 0.05 0.06 0.07 0.08 0.09 0.08 0.00%
P/EPS -1.28 -1.52 -1.95 -1.65 -2.13 -2.51 -3.86 -52.18%
EY -77.93 -65.72 -51.27 -60.73 -46.88 -39.87 -25.92 108.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.11 0.12 0.12 0.15 0.16 0.16 -12.96%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.28 0.22 0.21 0.22 0.24 0.30 0.25 -
P/RPS 0.09 0.06 0.06 0.07 0.07 0.09 0.07 18.29%
P/EPS -1.56 -1.67 -1.95 -1.65 -1.90 -2.51 -3.44 -41.05%
EY -64.02 -59.75 -51.27 -60.73 -52.74 -39.87 -29.03 69.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.12 0.12 0.12 0.13 0.16 0.14 9.33%

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