[AVI] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1198.73%
YoY- -74.45%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 216,593 244,246 529,256 436,726 599,465 406,602 378,046 -8.85%
PBT 1,988 2,180 2,252 4,462 15,524 24,325 23,490 -33.71%
Tax -1,102 -986 -1,016 -873 -766 -2,241 -1,674 -6.72%
NP 885 1,193 1,236 3,589 14,757 22,084 21,816 -41.35%
-
NP to SH 980 1,325 2,068 3,402 13,317 20,974 21,160 -40.04%
-
Tax Rate 55.43% 45.23% 45.12% 19.57% 4.93% 9.21% 7.13% -
Total Cost 215,708 243,053 528,020 433,137 584,708 384,518 356,230 -8.01%
-
Net Worth 344,708 331,747 341,133 341,117 351,732 283,673 171,753 12.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 68,769 11,450 -
Div Payout % - - - - - 327.87% 54.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 344,708 331,747 341,133 341,117 351,732 283,673 171,753 12.29%
NOSH 858,552 828,333 861,666 850,666 861,034 859,617 171,753 30.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.41% 0.49% 0.23% 0.82% 2.46% 5.43% 5.77% -
ROE 0.28% 0.40% 0.61% 1.00% 3.79% 7.39% 12.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.23 29.49 61.42 51.34 69.62 47.30 220.11 -30.28%
EPS 0.12 0.16 0.24 0.40 1.55 2.44 2.47 -39.56%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 6.67 -
NAPS 0.4015 0.4005 0.3959 0.401 0.4085 0.33 1.00 -14.09%
Adjusted Per Share Value based on latest NOSH - 864,642
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.11 21.55 46.70 38.54 52.90 35.88 33.36 -8.85%
EPS 0.09 0.12 0.18 0.30 1.18 1.85 1.87 -39.66%
DPS 0.00 0.00 0.00 0.00 0.00 6.07 1.01 -
NAPS 0.3042 0.2927 0.301 0.301 0.3104 0.2503 0.1516 12.29%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.41 0.40 0.67 0.40 0.50 0.52 0.29 -
P/RPS 1.63 1.36 1.09 0.78 0.72 1.10 0.13 52.36%
P/EPS 359.19 250.00 279.17 100.00 32.33 21.31 2.35 131.05%
EY 0.28 0.40 0.36 1.00 3.09 4.69 42.48 -56.66%
DY 0.00 0.00 0.00 0.00 0.00 15.38 22.99 -
P/NAPS 1.02 1.00 1.69 1.00 1.22 1.58 0.29 23.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 06/02/07 -
Price 0.42 0.40 0.65 0.43 0.41 0.43 0.46 -
P/RPS 1.66 1.36 1.06 0.84 0.59 0.91 0.21 41.09%
P/EPS 367.95 250.00 270.83 107.50 26.51 17.62 3.73 114.80%
EY 0.27 0.40 0.37 0.93 3.77 5.67 26.78 -53.48%
DY 0.00 0.00 0.00 0.00 0.00 18.60 14.49 -
P/NAPS 1.05 1.00 1.64 1.07 1.00 1.30 0.46 14.73%

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