[AVI] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 19.32%
YoY- -48.71%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 297,410 298,271 363,046 349,072 329,513 340,227 321,030 -4.96%
PBT -17,737 -20,302 -15,673 -14,095 -17,802 -16,498 -15,124 11.19%
Tax 1,397 2,720 2,771 3,513 4,686 4,095 3,936 -49.83%
NP -16,340 -17,582 -12,902 -10,582 -13,116 -12,403 -11,188 28.69%
-
NP to SH -16,340 -17,582 -12,902 -10,582 -13,116 -12,403 -11,731 24.69%
-
Tax Rate - - - - - - - -
Total Cost 313,750 315,853 375,948 359,654 342,629 352,630 332,218 -3.73%
-
Net Worth 175,752 177,144 177,129 178,698 178,799 182,083 178,508 -1.03%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 175,752 177,144 177,129 178,698 178,799 182,083 178,508 -1.03%
NOSH 98,016 98,086 98,154 98,293 98,176 97,983 98,081 -0.04%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -5.49% -5.89% -3.55% -3.03% -3.98% -3.65% -3.49% -
ROE -9.30% -9.93% -7.28% -5.92% -7.34% -6.81% -6.57% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 303.43 304.09 369.87 355.13 335.63 347.23 327.31 -4.92%
EPS -16.67 -17.92 -13.14 -10.77 -13.36 -12.66 -11.96 24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7931 1.806 1.8046 1.818 1.8212 1.8583 1.82 -0.98%
Adjusted Per Share Value based on latest NOSH - 98,293
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 26.24 26.32 32.03 30.80 29.08 30.02 28.33 -4.97%
EPS -1.44 -1.55 -1.14 -0.93 -1.16 -1.09 -1.04 24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.1563 0.1563 0.1577 0.1578 0.1607 0.1575 -1.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.28 0.23 0.20 0.21 0.22 0.27 0.30 -
P/RPS 0.09 0.08 0.05 0.06 0.07 0.08 0.09 0.00%
P/EPS -1.68 -1.28 -1.52 -1.95 -1.65 -2.13 -2.51 -23.46%
EY -59.54 -77.93 -65.72 -51.27 -60.73 -46.88 -39.87 30.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.11 0.12 0.12 0.15 0.16 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.34 0.28 0.22 0.21 0.22 0.24 0.30 -
P/RPS 0.11 0.09 0.06 0.06 0.07 0.07 0.09 14.30%
P/EPS -2.04 -1.56 -1.67 -1.95 -1.65 -1.90 -2.51 -12.89%
EY -49.03 -64.02 -59.75 -51.27 -60.73 -52.74 -39.87 14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.16 0.12 0.12 0.12 0.13 0.16 12.12%

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