[AVI] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 19.71%
YoY- 111.88%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 428,613 440,831 467,613 459,187 434,210 408,959 373,460 9.64%
PBT 19,909 18,956 18,948 15,283 11,974 9,474 5,792 128.27%
Tax -4,204 -1,984 -1,656 -447 464 1,158 1,781 -
NP 15,705 16,972 17,292 14,836 12,438 10,632 7,573 62.83%
-
NP to SH 16,922 18,389 18,140 15,501 12,949 10,632 7,573 71.17%
-
Tax Rate 21.12% 10.47% 8.74% 2.92% -3.88% -12.22% -30.75% -
Total Cost 412,908 423,859 450,321 444,351 421,772 398,327 365,887 8.41%
-
Net Worth 264,507 171,785 252,861 251,636 246,647 172,030 240,835 6.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,714 1,714 1,714 - - - - -
Div Payout % 10.13% 9.32% 9.45% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 264,507 171,785 252,861 251,636 246,647 172,030 240,835 6.46%
NOSH 171,468 171,785 171,466 172,000 171,832 172,030 171,608 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.66% 3.85% 3.70% 3.23% 2.86% 2.60% 2.03% -
ROE 6.40% 10.70% 7.17% 6.16% 5.25% 6.18% 3.14% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 249.97 256.62 272.71 266.97 252.69 237.72 217.62 9.70%
EPS 9.87 10.70 10.58 9.01 7.54 6.18 4.41 71.35%
DPS 1.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.5426 1.00 1.4747 1.463 1.4354 1.00 1.4034 6.52%
Adjusted Per Share Value based on latest NOSH - 172,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 37.82 38.90 41.26 40.52 38.31 36.09 32.95 9.65%
EPS 1.49 1.62 1.60 1.37 1.14 0.94 0.67 70.62%
DPS 0.15 0.15 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.1516 0.2231 0.222 0.2176 0.1518 0.2125 6.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.27 0.20 0.22 0.20 0.20 0.22 0.14 -
P/RPS 0.11 0.08 0.08 0.07 0.08 0.09 0.06 49.96%
P/EPS 2.74 1.87 2.08 2.22 2.65 3.56 3.17 -9.28%
EY 36.55 53.52 48.09 45.06 37.68 28.09 31.52 10.40%
DY 3.70 5.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.15 0.14 0.14 0.22 0.10 48.13%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 14/02/06 10/11/05 29/08/05 09/05/05 04/02/05 -
Price 0.27 0.28 0.21 0.20 0.19 0.20 0.21 -
P/RPS 0.11 0.11 0.08 0.07 0.08 0.08 0.10 6.57%
P/EPS 2.74 2.62 1.99 2.22 2.52 3.24 4.76 -30.87%
EY 36.55 38.23 50.38 45.06 39.66 30.90 21.01 44.79%
DY 3.70 3.57 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.28 0.14 0.14 0.13 0.20 0.15 12.96%

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