[AVI] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
03-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -1.24%
YoY- -35.45%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 388,754 564,366 355,788 343,140 419,452 318,996 231,764 8.99%
PBT 1,126 9,118 17,288 16,680 17,868 6,250 -19,048 -
Tax -748 -900 -1,432 -5,430 -624 2,586 2,416 -
NP 378 8,218 15,856 11,250 17,244 8,836 -16,632 -
-
NP to SH 262 6,948 12,716 11,990 18,574 8,836 -16,632 -
-
Tax Rate 66.43% 9.87% 8.28% 32.55% 3.49% -41.38% - -
Total Cost 388,376 556,148 339,932 331,890 402,208 310,160 248,396 7.72%
-
Net Worth 261,083 348,094 281,195 271,509 251,054 226,289 175,842 6.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 261,083 348,094 281,195 271,509 251,054 226,289 175,842 6.80%
NOSH 655,000 868,499 171,837 171,776 171,602 98,177 98,066 37.19%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.10% 1.46% 4.46% 3.28% 4.11% 2.77% -7.18% -
ROE 0.10% 2.00% 4.52% 4.42% 7.40% 3.90% -9.46% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 59.35 64.98 207.05 199.76 244.43 324.92 236.33 -20.55%
EPS 0.04 0.80 7.40 6.98 10.82 9.00 -16.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3986 0.4008 1.6364 1.5806 1.463 2.3049 1.7931 -22.15%
Adjusted Per Share Value based on latest NOSH - 172,093
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 34.30 49.80 31.39 30.28 37.01 28.15 20.45 8.99%
EPS 0.02 0.61 1.12 1.06 1.64 0.78 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2304 0.3072 0.2481 0.2396 0.2215 0.1997 0.1552 6.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.40 0.50 0.57 0.26 0.20 0.16 0.28 -
P/RPS 0.67 0.77 0.28 0.13 0.08 0.05 0.12 33.15%
P/EPS 1,000.00 62.50 7.70 3.72 1.85 1.78 -1.65 -
EY 0.10 1.60 12.98 26.85 54.12 56.25 -60.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.25 0.35 0.16 0.14 0.07 0.16 35.68%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 28/11/08 26/11/07 03/11/06 10/11/05 29/11/04 28/11/03 -
Price 0.41 0.52 0.56 0.27 0.20 0.13 0.34 -
P/RPS 0.69 0.80 0.27 0.14 0.08 0.04 0.14 30.42%
P/EPS 1,025.00 65.00 7.57 3.87 1.85 1.44 -2.00 -
EY 0.10 1.54 13.21 25.85 54.12 69.23 -49.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.30 0.34 0.17 0.14 0.06 0.19 32.50%

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