[AVI] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 40.39%
YoY- 296.23%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 467,613 459,187 434,210 408,959 373,460 359,956 348,182 21.66%
PBT 18,948 15,283 11,974 9,474 5,792 6,919 2,723 263.19%
Tax -1,656 -447 464 1,158 1,781 397 -61 797.86%
NP 17,292 14,836 12,438 10,632 7,573 7,316 2,662 246.95%
-
NP to SH 18,140 15,501 12,949 10,632 7,573 7,316 2,662 258.18%
-
Tax Rate 8.74% 2.92% -3.88% -12.22% -30.75% -5.74% 2.24% -
Total Cost 450,321 444,351 421,772 398,327 365,887 352,640 345,520 19.25%
-
Net Worth 252,861 251,636 246,647 172,030 240,835 226,631 195,288 18.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,714 - - - - - - -
Div Payout % 9.45% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 252,861 251,636 246,647 172,030 240,835 226,631 195,288 18.74%
NOSH 171,466 172,000 171,832 172,030 171,608 98,325 97,982 45.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.70% 3.23% 2.86% 2.60% 2.03% 2.03% 0.76% -
ROE 7.17% 6.16% 5.25% 6.18% 3.14% 3.23% 1.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 272.71 266.97 252.69 237.72 217.62 366.08 355.35 -16.13%
EPS 10.58 9.01 7.54 6.18 4.41 7.44 2.72 146.71%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4747 1.463 1.4354 1.00 1.4034 2.3049 1.9931 -18.14%
Adjusted Per Share Value based on latest NOSH - 172,030
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.26 40.52 38.31 36.09 32.95 31.76 30.72 21.66%
EPS 1.60 1.37 1.14 0.94 0.67 0.65 0.23 263.12%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2231 0.222 0.2176 0.1518 0.2125 0.20 0.1723 18.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.20 0.20 0.22 0.14 0.16 0.29 -
P/RPS 0.08 0.07 0.08 0.09 0.06 0.04 0.08 0.00%
P/EPS 2.08 2.22 2.65 3.56 3.17 2.15 10.67 -66.27%
EY 48.09 45.06 37.68 28.09 31.52 46.50 9.37 196.65%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.14 0.22 0.10 0.07 0.15 0.00%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 14/02/06 10/11/05 29/08/05 09/05/05 04/02/05 29/11/04 30/08/04 -
Price 0.21 0.20 0.19 0.20 0.21 0.13 0.18 -
P/RPS 0.08 0.07 0.08 0.08 0.10 0.04 0.05 36.68%
P/EPS 1.99 2.22 2.52 3.24 4.76 1.75 6.63 -55.07%
EY 50.38 45.06 39.66 30.90 21.01 57.24 15.09 122.89%
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.13 0.20 0.15 0.06 0.09 34.14%

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