[AVI] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 37.18%
YoY- -1.75%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 145,170 151,098 156,117 154,201 159,802 168,954 184,998 -14.88%
PBT -4,464 -3,344 -18,727 -22,941 -37,696 -40,463 -24,173 -67.47%
Tax -2,258 -2,128 -2,017 -1,516 -1,522 -1,826 -1,507 30.84%
NP -6,722 -5,472 -20,744 -24,457 -39,218 -42,289 -25,680 -58.97%
-
NP to SH -6,639 -5,409 -20,803 -24,521 -39,033 -42,132 -25,465 -59.08%
-
Tax Rate - - - - - - - -
Total Cost 151,892 156,570 176,861 178,658 199,020 211,243 210,678 -19.54%
-
Net Worth 281,605 284,953 289,675 292,251 299,205 298,260 314,815 -7.14%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 281,605 284,953 289,675 292,251 299,205 298,260 314,815 -7.14%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.63% -3.62% -13.29% -15.86% -24.54% -25.03% -13.88% -
ROE -2.36% -1.90% -7.18% -8.39% -13.05% -14.13% -8.09% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.91 17.60 18.18 17.96 18.61 19.68 21.63 -15.09%
EPS -0.77 -0.63 -2.42 -2.86 -4.55 -4.91 -2.98 -59.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.3319 0.3374 0.3404 0.3485 0.3474 0.368 -7.36%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.81 13.33 13.78 13.61 14.10 14.91 16.32 -14.87%
EPS -0.59 -0.48 -1.84 -2.16 -3.44 -3.72 -2.25 -58.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2485 0.2514 0.2556 0.2579 0.264 0.2632 0.2778 -7.14%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.335 0.34 0.325 0.34 0.32 0.32 0.37 -
P/RPS 1.98 1.93 1.79 1.89 1.72 1.63 1.71 10.23%
P/EPS -43.32 -53.97 -13.41 -11.90 -7.04 -6.52 -12.43 129.34%
EY -2.31 -1.85 -7.46 -8.40 -14.21 -15.34 -8.05 -56.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 0.96 1.00 0.92 0.92 1.01 0.65%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 24/11/17 30/08/17 29/05/17 27/02/17 30/11/16 23/08/16 -
Price 0.31 0.33 0.33 0.34 0.33 0.32 0.36 -
P/RPS 1.83 1.88 1.81 1.89 1.77 1.63 1.66 6.69%
P/EPS -40.09 -52.38 -13.62 -11.90 -7.26 -6.52 -12.09 121.88%
EY -2.49 -1.91 -7.34 -8.40 -13.78 -15.34 -8.27 -54.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.98 1.00 0.95 0.92 0.98 -2.04%

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