[AVI] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -25.34%
YoY- -58.0%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 478,214 457,479 431,764 466,012 510,815 553,618 558,203 -9.82%
PBT 2,598 2,932 6,396 10,696 13,241 14,692 15,854 -70.15%
Tax -2,561 -2,464 -4,744 -4,588 -4,657 -4,664 -3,196 -13.76%
NP 37 468 1,652 6,108 8,584 10,028 12,658 -97.97%
-
NP to SH -992 -408 1,962 6,055 8,110 9,398 11,559 -
-
Tax Rate 98.58% 84.04% 74.17% 42.89% 35.17% 31.75% 20.16% -
Total Cost 478,177 457,011 430,112 459,904 502,231 543,590 545,545 -8.43%
-
Net Worth 251,648 344,694 346,721 310,110 346,320 356,516 350,127 -19.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 40,218 40,218 40,218 40,218 145,663 -
Div Payout % - - 2,049.89% 664.22% 495.92% 427.95% 1,260.17% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 251,648 344,694 346,721 310,110 346,320 356,516 350,127 -19.81%
NOSH 640,000 870,000 864,642 777,999 866,666 893,750 857,105 -17.73%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.01% 0.10% 0.38% 1.31% 1.68% 1.81% 2.27% -
ROE -0.39% -0.12% 0.57% 1.95% 2.34% 2.64% 3.30% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.72 52.58 49.94 59.90 58.94 61.94 65.13 9.61%
EPS -0.16 -0.05 0.23 0.78 0.94 1.05 1.35 -
DPS 0.00 0.00 4.65 5.17 4.64 4.50 16.99 -
NAPS 0.3932 0.3962 0.401 0.3986 0.3996 0.3989 0.4085 -2.51%
Adjusted Per Share Value based on latest NOSH - 777,999
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 42.20 40.37 38.10 41.12 45.07 48.85 49.26 -9.82%
EPS -0.09 -0.04 0.17 0.53 0.72 0.83 1.02 -
DPS 0.00 0.00 3.55 3.55 3.55 3.55 12.85 -
NAPS 0.2221 0.3042 0.3059 0.2736 0.3056 0.3146 0.3089 -19.79%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.43 0.40 0.40 0.40 0.42 0.58 0.50 -
P/RPS 0.58 0.76 0.80 0.67 0.71 0.94 0.77 -17.25%
P/EPS -277.42 -852.94 176.28 51.40 44.88 55.16 37.08 -
EY -0.36 -0.12 0.57 1.95 2.23 1.81 2.70 -
DY 0.00 0.00 11.63 12.92 11.05 7.76 33.99 -
P/NAPS 1.09 1.01 1.00 1.00 1.05 1.45 1.22 -7.25%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.45 0.71 0.43 0.41 0.40 0.48 0.41 -
P/RPS 0.60 1.35 0.86 0.68 0.68 0.77 0.63 -3.20%
P/EPS -290.32 -1,513.97 189.50 52.68 42.75 45.65 30.40 -
EY -0.34 -0.07 0.53 1.90 2.34 2.19 3.29 -
DY 0.00 0.00 10.82 12.61 11.60 9.38 41.45 -
P/NAPS 1.14 1.79 1.07 1.03 1.00 1.20 1.00 9.15%

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