[AVI] YoY Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -47.54%
YoY- -10.13%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 169,972 169,900 189,568 220,788 256,132 487,040 404,100 -13.43%
PBT -8,708 1,540 2,644 1,092 1,580 1,732 3,068 -
Tax -336 -544 -512 -540 -772 -1,112 -724 -12.00%
NP -9,044 996 2,132 552 808 620 2,344 -
-
NP to SH -8,912 1,292 1,756 852 948 -256 2,080 -
-
Tax Rate - 35.32% 19.36% 49.45% 48.86% 64.20% 23.60% -
Total Cost 179,016 168,904 187,436 220,236 255,324 486,420 401,756 -12.59%
-
Net Worth 347,799 349,859 346,597 345,052 315,368 251,648 346,320 0.07%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 347,799 349,859 346,597 345,052 315,368 251,648 346,320 0.07%
NOSH 858,552 858,552 858,552 858,552 790,000 640,000 866,666 -0.15%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.32% 0.59% 1.12% 0.25% 0.32% 0.13% 0.58% -
ROE -2.56% 0.37% 0.51% 0.25% 0.30% -0.10% 0.60% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 19.80 19.79 22.08 25.72 32.42 76.10 46.63 -13.29%
EPS -1.04 0.16 0.20 0.08 0.12 -0.04 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4051 0.4075 0.4037 0.4019 0.3992 0.3932 0.3996 0.22%
Adjusted Per Share Value based on latest NOSH - 858,552
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 15.00 14.99 16.73 19.48 22.60 42.98 35.66 -13.43%
EPS -0.79 0.11 0.15 0.08 0.08 -0.02 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3069 0.3087 0.3058 0.3045 0.2783 0.2221 0.3056 0.07%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.38 0.395 0.40 0.41 0.62 0.43 0.42 -
P/RPS 1.92 2.00 1.81 1.59 1.91 0.57 0.90 13.45%
P/EPS -36.61 262.48 195.57 413.15 516.67 -1,075.00 175.00 -
EY -2.73 0.38 0.51 0.24 0.19 -0.09 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.97 0.99 1.02 1.55 1.09 1.05 -1.82%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 25/08/11 30/08/10 27/08/09 -
Price 0.375 0.395 0.38 0.41 0.50 0.45 0.40 -
P/RPS 1.89 2.00 1.72 1.59 1.54 0.59 0.86 14.01%
P/EPS -36.13 262.48 185.79 413.15 416.67 -1,125.00 166.67 -
EY -2.77 0.38 0.54 0.24 0.24 -0.09 0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.94 1.02 1.25 1.14 1.00 -1.20%

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