[AVI] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -15.52%
YoY- -39.22%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 213,054 216,593 244,246 529,256 436,726 599,465 406,602 -10.20%
PBT 3,498 1,988 2,180 2,252 4,462 15,524 24,325 -27.59%
Tax -801 -1,102 -986 -1,016 -873 -766 -2,241 -15.74%
NP 2,697 885 1,193 1,236 3,589 14,757 22,084 -29.54%
-
NP to SH 2,272 980 1,325 2,068 3,402 13,317 20,974 -30.93%
-
Tax Rate 22.90% 55.43% 45.23% 45.12% 19.57% 4.93% 9.21% -
Total Cost 210,357 215,708 243,053 528,020 433,137 584,708 384,518 -9.55%
-
Net Worth 349,430 344,708 331,747 341,133 341,117 351,732 283,673 3.53%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 68,769 -
Div Payout % - - - - - - 327.87% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 349,430 344,708 331,747 341,133 341,117 351,732 283,673 3.53%
NOSH 858,552 858,552 828,333 861,666 850,666 861,034 859,617 -0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.27% 0.41% 0.49% 0.23% 0.82% 2.46% 5.43% -
ROE 0.65% 0.28% 0.40% 0.61% 1.00% 3.79% 7.39% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.82 25.23 29.49 61.42 51.34 69.62 47.30 -10.18%
EPS 0.27 0.12 0.16 0.24 0.40 1.55 2.44 -30.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 0.407 0.4015 0.4005 0.3959 0.401 0.4085 0.33 3.55%
Adjusted Per Share Value based on latest NOSH - 817,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 18.80 19.11 21.55 46.70 38.54 52.90 35.88 -10.20%
EPS 0.20 0.09 0.12 0.18 0.30 1.18 1.85 -30.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.07 -
NAPS 0.3083 0.3042 0.2927 0.301 0.301 0.3104 0.2503 3.53%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.46 0.41 0.40 0.67 0.40 0.50 0.52 -
P/RPS 1.85 1.63 1.36 1.09 0.78 0.72 1.10 9.04%
P/EPS 173.83 359.19 250.00 279.17 100.00 32.33 21.31 41.83%
EY 0.58 0.28 0.40 0.36 1.00 3.09 4.69 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.38 -
P/NAPS 1.13 1.02 1.00 1.69 1.00 1.22 1.58 -5.42%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 0.44 0.42 0.40 0.65 0.43 0.41 0.43 -
P/RPS 1.77 1.66 1.36 1.06 0.84 0.59 0.91 11.71%
P/EPS 166.27 367.95 250.00 270.83 107.50 26.51 17.62 45.31%
EY 0.60 0.27 0.40 0.37 0.93 3.77 5.67 -31.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.60 -
P/NAPS 1.08 1.05 1.00 1.64 1.07 1.00 1.30 -3.04%

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