[AVI] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 1.1%
YoY- 153.13%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 355,788 343,140 419,452 318,996 231,764 363,036 265,714 4.98%
PBT 17,288 16,680 17,868 6,250 -19,048 -14,920 -9,564 -
Tax -1,432 -5,430 -624 2,586 2,416 5,164 9,564 -
NP 15,856 11,250 17,244 8,836 -16,632 -9,756 0 -
-
NP to SH 12,716 11,990 18,574 8,836 -16,632 -9,756 -6,986 -
-
Tax Rate 8.28% 32.55% 3.49% -41.38% - - - -
Total Cost 339,932 331,890 402,208 310,160 248,396 372,792 265,714 4.18%
-
Net Worth 281,195 271,509 251,054 226,289 175,842 178,748 179,398 7.77%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 281,195 271,509 251,054 226,289 175,842 178,748 179,398 7.77%
NOSH 171,837 171,776 171,602 98,177 98,066 98,148 98,117 9.78%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.46% 3.28% 4.11% 2.77% -7.18% -2.69% 0.00% -
ROE 4.52% 4.42% 7.40% 3.90% -9.46% -5.46% -3.89% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 207.05 199.76 244.43 324.92 236.33 369.88 270.81 -4.37%
EPS 7.40 6.98 10.82 9.00 -16.96 -9.94 -7.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6364 1.5806 1.463 2.3049 1.7931 1.8212 1.8284 -1.83%
Adjusted Per Share Value based on latest NOSH - 98,325
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 31.39 30.28 37.01 28.15 20.45 32.03 23.45 4.97%
EPS 1.12 1.06 1.64 0.78 -1.47 -0.86 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2481 0.2396 0.2215 0.1997 0.1552 0.1577 0.1583 7.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.57 0.26 0.20 0.16 0.28 0.22 0.23 -
P/RPS 0.28 0.13 0.08 0.05 0.12 0.06 0.08 23.20%
P/EPS 7.70 3.72 1.85 1.78 -1.65 -2.21 -3.23 -
EY 12.98 26.85 54.12 56.25 -60.57 -45.18 -30.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.16 0.14 0.07 0.16 0.12 0.13 17.93%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 03/11/06 10/11/05 29/11/04 28/11/03 29/11/02 29/11/01 -
Price 0.56 0.27 0.20 0.13 0.34 0.22 0.23 -
P/RPS 0.27 0.14 0.08 0.04 0.14 0.06 0.08 22.46%
P/EPS 7.57 3.87 1.85 1.44 -2.00 -2.21 -3.23 -
EY 13.21 25.85 54.12 69.23 -49.88 -45.18 -30.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.17 0.14 0.06 0.19 0.12 0.13 17.37%

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