[AVI] QoQ TTM Result on 30-Sep-2003 [#2]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 7.06%
YoY- -24.58%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 348,182 316,340 301,312 297,410 298,271 363,046 349,072 -0.17%
PBT 2,723 -5,730 -12,623 -17,737 -20,302 -15,673 -14,095 -
Tax -61 312 554 1,397 2,720 2,771 3,513 -
NP 2,662 -5,418 -12,069 -16,340 -17,582 -12,902 -10,582 -
-
NP to SH 2,662 -5,418 -12,069 -16,340 -17,582 -12,902 -10,582 -
-
Tax Rate 2.24% - - - - - - -
Total Cost 345,520 321,758 313,381 313,750 315,853 375,948 359,654 -2.63%
-
Net Worth 195,288 196,037 183,410 175,752 177,144 177,129 178,698 6.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 195,288 196,037 183,410 175,752 177,144 177,129 178,698 6.10%
NOSH 97,982 98,018 98,080 98,016 98,086 98,154 98,293 -0.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.76% -1.71% -4.01% -5.49% -5.89% -3.55% -3.03% -
ROE 1.36% -2.76% -6.58% -9.30% -9.93% -7.28% -5.92% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 355.35 322.73 307.21 303.43 304.09 369.87 355.13 0.04%
EPS 2.72 -5.53 -12.31 -16.67 -17.92 -13.14 -10.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9931 2.00 1.87 1.7931 1.806 1.8046 1.818 6.32%
Adjusted Per Share Value based on latest NOSH - 98,016
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 30.72 27.91 26.59 26.24 26.32 32.03 30.80 -0.17%
EPS 0.23 -0.48 -1.06 -1.44 -1.55 -1.14 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.173 0.1618 0.1551 0.1563 0.1563 0.1577 6.08%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.29 0.33 0.33 0.28 0.23 0.20 0.21 -
P/RPS 0.08 0.10 0.11 0.09 0.08 0.05 0.06 21.16%
P/EPS 10.67 -5.97 -2.68 -1.68 -1.28 -1.52 -1.95 -
EY 9.37 -16.75 -37.29 -59.54 -77.93 -65.72 -51.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.17 0.18 0.16 0.13 0.11 0.12 16.05%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.18 0.30 0.33 0.34 0.28 0.22 0.21 -
P/RPS 0.05 0.09 0.11 0.11 0.09 0.06 0.06 -11.45%
P/EPS 6.63 -5.43 -2.68 -2.04 -1.56 -1.67 -1.95 -
EY 15.09 -18.43 -37.29 -49.03 -64.02 -59.75 -51.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.15 0.18 0.19 0.16 0.12 0.12 -17.46%

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