[AVI] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 0.75%
YoY- -59.71%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 73,600 58,658 11,110 24,662 69,848 127,030 136,834 -9.81%
PBT -6,174 -4,490 -24,236 -15,430 -16,010 -13,446 -8,270 -4.75%
Tax -186 -334 -14 0 -1,374 -1,678 -1,902 -32.11%
NP -6,360 -4,824 -24,250 -15,430 -17,384 -15,124 -10,172 -7.52%
-
NP to SH -6,012 -4,746 -23,892 -14,960 -17,466 -14,436 -9,670 -7.61%
-
Tax Rate - - - - - - - -
Total Cost 79,960 63,482 35,360 40,092 87,232 142,154 147,006 -9.64%
-
Net Worth 203,878 208,978 201,411 194,238 214,477 271,645 284,953 -5.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 203,878 208,978 201,411 194,238 214,477 271,645 284,953 -5.42%
NOSH 1,133,288 1,133,288 1,042,823 944,406 944,406 858,552 858,552 4.73%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -8.64% -8.22% -218.27% -62.57% -24.89% -11.91% -7.43% -
ROE -2.95% -2.27% -11.86% -7.70% -8.14% -5.31% -3.39% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.49 5.18 1.16 2.69 7.63 14.80 15.94 -13.90%
EPS -0.54 -0.42 -2.48 -1.64 -1.90 -1.68 -1.12 -11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1844 0.2094 0.2121 0.2342 0.3164 0.3319 -9.69%
Adjusted Per Share Value based on latest NOSH - 1,042,823
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.49 5.18 0.98 2.18 6.16 11.21 12.07 -9.82%
EPS -0.54 -0.42 -2.11 -1.32 -1.54 -1.27 -0.85 -7.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1844 0.1777 0.1714 0.1893 0.2397 0.2514 -5.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.045 0.09 0.13 0.065 0.12 0.23 0.34 -
P/RPS 0.69 1.74 11.25 2.41 1.57 1.55 2.13 -17.12%
P/EPS -8.48 -21.49 -5.23 -3.98 -6.29 -13.68 -30.19 -19.06%
EY -11.79 -4.65 -19.11 -25.13 -15.89 -7.31 -3.31 23.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.49 0.62 0.31 0.51 0.73 1.02 -20.88%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 29/11/21 26/11/20 28/11/19 26/11/18 24/11/17 -
Price 0.055 0.085 0.11 0.07 0.14 0.26 0.33 -
P/RPS 0.85 1.64 9.52 2.60 1.84 1.76 2.07 -13.78%
P/EPS -10.37 -20.30 -4.43 -4.29 -7.34 -15.46 -29.30 -15.88%
EY -9.65 -4.93 -22.58 -23.34 -13.62 -6.47 -3.41 18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.46 0.53 0.33 0.60 0.82 0.99 -17.58%

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