[AVI] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 91.67%
YoY- -36.51%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 244,246 529,256 436,726 599,465 406,602 378,046 433,032 -9.09%
PBT 2,180 2,252 4,462 15,524 24,325 23,490 18,692 -30.09%
Tax -986 -1,016 -873 -766 -2,241 -1,674 -649 7.21%
NP 1,193 1,236 3,589 14,757 22,084 21,816 18,042 -36.39%
-
NP to SH 1,325 2,068 3,402 13,317 20,974 21,160 19,173 -35.92%
-
Tax Rate 45.23% 45.12% 19.57% 4.93% 9.21% 7.13% 3.47% -
Total Cost 243,053 528,020 433,137 584,708 384,518 356,230 414,989 -8.52%
-
Net Worth 331,747 341,133 341,117 351,732 283,673 171,753 253,291 4.59%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 68,769 11,450 2,290 -
Div Payout % - - - - 327.87% 54.11% 11.94% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 331,747 341,133 341,117 351,732 283,673 171,753 253,291 4.59%
NOSH 828,333 861,666 850,666 861,034 859,617 171,753 171,757 29.96%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.49% 0.23% 0.82% 2.46% 5.43% 5.77% 4.17% -
ROE 0.40% 0.61% 1.00% 3.79% 7.39% 12.32% 7.57% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.49 61.42 51.34 69.62 47.30 220.11 252.12 -30.05%
EPS 0.16 0.24 0.40 1.55 2.44 2.47 11.16 -50.69%
DPS 0.00 0.00 0.00 0.00 8.00 6.67 1.33 -
NAPS 0.4005 0.3959 0.401 0.4085 0.33 1.00 1.4747 -19.51%
Adjusted Per Share Value based on latest NOSH - 857,105
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 21.55 46.70 38.54 52.90 35.88 33.36 38.21 -9.09%
EPS 0.12 0.18 0.30 1.18 1.85 1.87 1.69 -35.63%
DPS 0.00 0.00 0.00 0.00 6.07 1.01 0.20 -
NAPS 0.2927 0.301 0.301 0.3104 0.2503 0.1516 0.2235 4.59%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.40 0.67 0.40 0.50 0.52 0.29 0.22 -
P/RPS 1.36 1.09 0.78 0.72 1.10 0.13 0.09 57.20%
P/EPS 250.00 279.17 100.00 32.33 21.31 2.35 1.97 124.08%
EY 0.40 0.36 1.00 3.09 4.69 42.48 50.74 -55.37%
DY 0.00 0.00 0.00 0.00 15.38 22.99 6.06 -
P/NAPS 1.00 1.69 1.00 1.22 1.58 0.29 0.15 37.16%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 06/02/07 14/02/06 -
Price 0.40 0.65 0.43 0.41 0.43 0.46 0.21 -
P/RPS 1.36 1.06 0.84 0.59 0.91 0.21 0.08 60.31%
P/EPS 250.00 270.83 107.50 26.51 17.62 3.73 1.88 125.84%
EY 0.40 0.37 0.93 3.77 5.67 26.78 53.16 -55.71%
DY 0.00 0.00 0.00 0.00 18.60 14.49 6.35 -
P/NAPS 1.00 1.64 1.07 1.00 1.30 0.46 0.14 38.75%

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