[AVI] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -120.8%
YoY- -104.34%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 526,676 510,713 478,214 457,479 431,764 466,012 510,815 2.05%
PBT 1,274 4,166 2,598 2,932 6,396 10,696 13,241 -78.91%
Tax -2,571 -2,681 -2,561 -2,464 -4,744 -4,588 -4,657 -32.62%
NP -1,297 1,485 37 468 1,652 6,108 8,584 -
-
NP to SH -1,409 685 -992 -408 1,962 6,055 8,110 -
-
Tax Rate 201.81% 64.35% 98.58% 84.04% 74.17% 42.89% 35.17% -
Total Cost 527,973 509,228 478,177 457,011 430,112 459,904 502,231 3.37%
-
Net Worth 323,648 338,743 251,648 344,694 346,721 310,110 346,320 -4.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 40,218 40,218 40,218 -
Div Payout % - - - - 2,049.89% 664.22% 495.92% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 323,648 338,743 251,648 344,694 346,721 310,110 346,320 -4.40%
NOSH 817,500 858,666 640,000 870,000 864,642 777,999 866,666 -3.80%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.25% 0.29% 0.01% 0.10% 0.38% 1.31% 1.68% -
ROE -0.44% 0.20% -0.39% -0.12% 0.57% 1.95% 2.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.43 59.48 74.72 52.58 49.94 59.90 58.94 6.09%
EPS -0.17 0.08 -0.16 -0.05 0.23 0.78 0.94 -
DPS 0.00 0.00 0.00 0.00 4.65 5.17 4.64 -
NAPS 0.3959 0.3945 0.3932 0.3962 0.401 0.3986 0.3996 -0.61%
Adjusted Per Share Value based on latest NOSH - 870,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.47 45.06 42.20 40.37 38.10 41.12 45.07 2.05%
EPS -0.12 0.06 -0.09 -0.04 0.17 0.53 0.72 -
DPS 0.00 0.00 0.00 0.00 3.55 3.55 3.55 -
NAPS 0.2856 0.2989 0.2221 0.3042 0.3059 0.2736 0.3056 -4.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.67 0.40 0.43 0.40 0.40 0.40 0.42 -
P/RPS 1.04 0.67 0.58 0.76 0.80 0.67 0.71 28.88%
P/EPS -388.73 501.41 -277.42 -852.94 176.28 51.40 44.88 -
EY -0.26 0.20 -0.36 -0.12 0.57 1.95 2.23 -
DY 0.00 0.00 0.00 0.00 11.63 12.92 11.05 -
P/NAPS 1.69 1.01 1.09 1.01 1.00 1.00 1.05 37.22%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.65 0.50 0.45 0.71 0.43 0.41 0.40 -
P/RPS 1.01 0.84 0.60 1.35 0.86 0.68 0.68 30.08%
P/EPS -377.13 626.76 -290.32 -1,513.97 189.50 52.68 42.75 -
EY -0.27 0.16 -0.34 -0.07 0.53 1.90 2.34 -
DY 0.00 0.00 0.00 0.00 10.82 12.61 11.60 -
P/NAPS 1.64 1.27 1.14 1.79 1.07 1.03 1.00 38.94%

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