[AVI] QoQ TTM Result on 31-Mar-2007 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 73.56%
YoY- 87.62%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 407,497 392,404 391,492 386,079 399,591 402,674 428,613 -3.30%
PBT 24,030 23,708 23,552 23,404 22,555 18,362 19,909 13.32%
Tax 12,756 15,180 15,135 13,181 -2,753 -4,387 -4,204 -
NP 36,786 38,888 38,687 36,585 19,802 13,975 15,705 76.09%
-
NP to SH 34,363 34,865 35,144 34,502 19,879 15,097 16,922 60.15%
-
Tax Rate -53.08% -64.03% -64.26% -56.32% 12.21% 23.89% 21.12% -
Total Cost 370,711 353,516 352,805 349,494 379,789 388,699 412,908 -6.91%
-
Net Worth 283,769 171,858 171,822 171,763 171,739 272,010 264,507 4.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 51,594 8,586 8,586 8,586 8,586 1,714 1,714 861.68%
Div Payout % 150.15% 24.63% 24.43% 24.89% 43.20% 11.36% 10.13% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 283,769 171,858 171,822 171,763 171,739 272,010 264,507 4.78%
NOSH 859,908 171,858 171,822 171,763 171,739 172,093 171,468 192.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.03% 9.91% 9.88% 9.48% 4.96% 3.47% 3.66% -
ROE 12.11% 20.29% 20.45% 20.09% 11.58% 5.55% 6.40% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.39 228.33 227.85 224.77 232.67 233.99 249.97 -66.89%
EPS 4.00 20.29 20.45 20.09 11.58 8.77 9.87 -45.14%
DPS 6.00 5.00 5.00 5.00 5.00 1.00 1.00 229.11%
NAPS 0.33 1.00 1.00 1.00 1.00 1.5806 1.5426 -64.13%
Adjusted Per Share Value based on latest NOSH - 171,763
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 35.96 34.63 34.54 34.07 35.26 35.53 37.82 -3.29%
EPS 3.03 3.08 3.10 3.04 1.75 1.33 1.49 60.30%
DPS 4.55 0.76 0.76 0.76 0.76 0.15 0.15 866.60%
NAPS 0.2504 0.1516 0.1516 0.1516 0.1515 0.24 0.2334 4.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.52 0.57 0.57 0.46 0.29 0.26 0.27 -
P/RPS 1.10 0.25 0.25 0.20 0.12 0.11 0.11 362.21%
P/EPS 13.01 2.81 2.79 2.29 2.51 2.96 2.74 181.69%
EY 7.68 35.59 35.88 43.67 39.91 33.74 36.55 -64.55%
DY 11.54 8.77 8.77 10.87 17.24 3.85 3.70 113.02%
P/NAPS 1.58 0.57 0.57 0.46 0.29 0.16 0.18 323.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 28/08/06 -
Price 0.43 0.56 0.58 0.54 0.46 0.27 0.27 -
P/RPS 0.91 0.25 0.25 0.24 0.20 0.12 0.11 307.46%
P/EPS 10.76 2.76 2.84 2.69 3.97 3.08 2.74 148.28%
EY 9.29 36.23 35.26 37.20 25.16 32.49 36.55 -59.77%
DY 13.95 8.93 8.62 9.26 10.87 3.70 3.70 141.65%
P/NAPS 1.30 0.56 0.58 0.54 0.46 0.17 0.18 272.29%

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