[AVI] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -34.91%
YoY- 78.91%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 24,662 69,848 127,030 136,834 142,518 193,008 170,022 -27.49%
PBT -15,430 -16,010 -13,446 -8,270 -44,638 -9,630 1,160 -
Tax 0 -1,374 -1,678 -1,902 -1,470 -414 -506 -
NP -15,430 -17,384 -15,124 -10,172 -46,108 -10,044 654 -
-
NP to SH -14,960 -17,466 -14,436 -9,670 -45,860 -9,796 834 -
-
Tax Rate - - - - - - 43.62% -
Total Cost 40,092 87,232 142,154 147,006 188,626 203,052 169,368 -21.33%
-
Net Worth 194,238 214,477 271,645 284,953 298,260 348,915 349,945 -9.33%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 194,238 214,477 271,645 284,953 298,260 348,915 349,945 -9.33%
NOSH 944,406 944,406 858,552 858,552 858,552 858,552 858,552 1.59%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -62.57% -24.89% -11.91% -7.43% -32.35% -5.20% 0.38% -
ROE -7.70% -8.14% -5.31% -3.39% -15.38% -2.81% 0.24% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.69 7.63 14.80 15.94 16.60 22.48 19.80 -28.27%
EPS -1.64 -1.90 -1.68 -1.12 -5.34 -1.14 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2121 0.2342 0.3164 0.3319 0.3474 0.4064 0.4076 -10.30%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.18 6.16 11.21 12.07 12.58 17.03 15.00 -27.46%
EPS -1.32 -1.54 -1.27 -0.85 -4.05 -0.86 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1893 0.2397 0.2514 0.2632 0.3079 0.3088 -9.33%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.065 0.12 0.23 0.34 0.32 0.38 0.39 -
P/RPS 2.41 1.57 1.55 2.13 1.93 1.69 1.97 3.41%
P/EPS -3.98 -6.29 -13.68 -30.19 -5.99 -33.30 401.48 -
EY -25.13 -15.89 -7.31 -3.31 -16.69 -3.00 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.73 1.02 0.92 0.94 0.96 -17.15%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 26/11/18 24/11/17 30/11/16 27/11/15 25/11/14 -
Price 0.07 0.14 0.26 0.33 0.32 0.385 0.395 -
P/RPS 2.60 1.84 1.76 2.07 1.93 1.71 1.99 4.55%
P/EPS -4.29 -7.34 -15.46 -29.30 -5.99 -33.74 406.63 -
EY -23.34 -13.62 -6.47 -3.41 -16.69 -2.96 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.60 0.82 0.99 0.92 0.95 0.97 -16.43%

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