[AVI] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 24.41%
YoY- 35.9%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 193,008 170,022 225,858 223,074 246,710 495,622 388,754 -11.01%
PBT -9,630 1,160 2,848 1,690 1,372 3,594 1,126 -
Tax -414 -506 -446 -966 -848 -1,182 -748 -9.38%
NP -10,044 654 2,402 724 524 2,412 378 -
-
NP to SH -9,796 834 1,768 1,060 780 2,448 262 -
-
Tax Rate - 43.62% 15.66% 57.16% 61.81% 32.89% 66.43% -
Total Cost 203,052 169,368 223,456 222,350 246,186 493,210 388,376 -10.24%
-
Net Worth 348,915 349,945 347,799 344,622 311,843 344,905 261,083 4.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 348,915 349,945 347,799 344,622 311,843 344,905 261,083 4.94%
NOSH 858,552 858,552 858,552 858,552 779,999 874,285 655,000 4.61%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -5.20% 0.38% 1.06% 0.32% 0.21% 0.49% 0.10% -
ROE -2.81% 0.24% 0.51% 0.31% 0.25% 0.71% 0.10% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.48 19.80 26.31 25.98 31.63 56.69 59.35 -14.93%
EPS -1.14 0.10 0.20 0.12 0.10 0.28 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.4076 0.4051 0.4014 0.3998 0.3945 0.3986 0.32%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.03 15.00 19.93 19.68 21.77 43.73 34.30 -11.00%
EPS -0.86 0.07 0.16 0.09 0.07 0.22 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3079 0.3088 0.3069 0.3041 0.2752 0.3043 0.2304 4.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.38 0.39 0.385 0.40 0.48 0.40 0.40 -
P/RPS 1.69 1.97 1.46 1.54 1.52 0.71 0.67 16.66%
P/EPS -33.30 401.48 186.96 323.98 480.00 142.86 1,000.00 -
EY -3.00 0.25 0.53 0.31 0.21 0.70 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.95 1.00 1.20 1.01 1.00 -1.02%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 25/11/14 29/11/13 30/11/12 29/11/11 30/11/10 30/11/09 -
Price 0.385 0.395 0.385 0.43 0.48 0.50 0.41 -
P/RPS 1.71 1.99 1.46 1.65 1.52 0.88 0.69 16.32%
P/EPS -33.74 406.63 186.96 348.28 480.00 178.57 1,025.00 -
EY -2.96 0.25 0.53 0.29 0.21 0.56 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 0.95 1.07 1.20 1.27 1.03 -1.33%

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