[AVI] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 3.23%
YoY- 109.25%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 599,465 406,602 378,046 433,032 354,826 278,666 360,978 8.81%
PBT 15,524 24,325 23,490 18,692 6,060 -9,302 -13,369 -
Tax -766 -2,241 -1,674 -649 3,102 1,144 4,100 -
NP 14,757 22,084 21,816 18,042 9,162 -8,158 -9,269 -
-
NP to SH 13,317 20,974 21,160 19,173 9,162 -8,158 -9,269 -
-
Tax Rate 4.93% 9.21% 7.13% 3.47% -51.19% - - -
Total Cost 584,708 384,518 356,230 414,989 345,664 286,825 370,247 7.90%
-
Net Worth 351,732 283,673 171,753 253,291 241,104 183,373 178,261 11.98%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 68,769 11,450 2,290 - - - -
Div Payout % - 327.87% 54.11% 11.94% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 351,732 283,673 171,753 253,291 241,104 183,373 178,261 11.98%
NOSH 861,034 859,617 171,753 171,757 171,799 98,060 98,053 43.58%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.46% 5.43% 5.77% 4.17% 2.58% -2.93% -2.57% -
ROE 3.79% 7.39% 12.32% 7.57% 3.80% -4.45% -5.20% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 69.62 47.30 220.11 252.12 206.53 284.18 368.14 -24.21%
EPS 1.55 2.44 2.47 11.16 5.33 -8.32 -9.45 -
DPS 0.00 8.00 6.67 1.33 0.00 0.00 0.00 -
NAPS 0.4085 0.33 1.00 1.4747 1.4034 1.87 1.818 -22.01%
Adjusted Per Share Value based on latest NOSH - 171,466
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 52.90 35.88 33.36 38.21 31.31 24.59 31.85 8.81%
EPS 1.18 1.85 1.87 1.69 0.81 -0.72 -0.82 -
DPS 0.00 6.07 1.01 0.20 0.00 0.00 0.00 -
NAPS 0.3104 0.2503 0.1516 0.2235 0.2127 0.1618 0.1573 11.98%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.52 0.29 0.22 0.14 0.33 0.21 -
P/RPS 0.72 1.10 0.13 0.09 0.07 0.12 0.06 51.25%
P/EPS 32.33 21.31 2.35 1.97 2.63 -3.97 -2.22 -
EY 3.09 4.69 42.48 50.74 38.10 -25.21 -45.02 -
DY 0.00 15.38 22.99 6.06 0.00 0.00 0.00 -
P/NAPS 1.22 1.58 0.29 0.15 0.10 0.18 0.12 47.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 -
Price 0.41 0.43 0.46 0.21 0.21 0.33 0.21 -
P/RPS 0.59 0.91 0.21 0.08 0.10 0.12 0.06 46.31%
P/EPS 26.51 17.62 3.73 1.88 3.94 -3.97 -2.22 -
EY 3.77 5.67 26.78 53.16 25.40 -25.21 -45.02 -
DY 0.00 18.60 14.49 6.35 0.00 0.00 0.00 -
P/NAPS 1.00 1.30 0.46 0.14 0.15 0.18 0.12 42.34%

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