[AVI] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 35.67%
YoY- 0.8%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 75,817 64,576 25,801 22,801 71,633 118,980 137,180 -9.40%
PBT -2,814 -2,026 -15,629 -15,929 -10,540 -13,641 -6,694 -13.44%
Tax -222 -314 -10 -21 -1,536 -1,498 -2,174 -31.62%
NP -3,037 -2,341 -15,640 -15,950 -12,076 -15,140 -8,869 -16.35%
-
NP to SH -2,837 -2,289 -15,370 -15,494 -12,080 -14,546 -8,550 -16.78%
-
Tax Rate - - - - - - - -
Total Cost 78,854 66,917 41,441 38,751 83,709 134,120 146,049 -9.75%
-
Net Worth 204,671 209,318 223,178 195,964 214,111 267,954 281,605 -5.17%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 204,671 209,318 223,178 195,964 214,111 267,954 281,605 -5.17%
NOSH 1,133,288 1,133,288 1,133,288 944,406 944,406 858,552 858,552 4.73%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.01% -3.63% -60.62% -69.95% -16.86% -12.72% -6.47% -
ROE -1.39% -1.09% -6.89% -7.91% -5.64% -5.43% -3.04% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.69 5.70 2.56 2.41 7.82 13.86 15.98 -13.50%
EPS -0.25 -0.20 -1.52 -1.64 -1.32 -1.69 -1.00 -20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1847 0.2212 0.2075 0.2338 0.3121 0.328 -9.46%
Adjusted Per Share Value based on latest NOSH - 1,133,288
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.69 5.70 2.28 2.01 6.32 10.50 12.10 -9.40%
EPS -0.25 -0.20 -1.36 -1.37 -1.07 -1.28 -0.75 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.1847 0.1969 0.1729 0.1889 0.2364 0.2485 -5.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.05 0.08 0.105 0.065 0.14 0.24 0.335 -
P/RPS 0.75 1.40 4.11 2.69 1.79 1.73 2.10 -15.76%
P/EPS -19.97 -39.60 -6.89 -3.96 -10.61 -14.16 -33.64 -8.32%
EY -5.01 -2.53 -14.51 -25.24 -9.42 -7.06 -2.97 9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.43 0.47 0.31 0.60 0.77 1.02 -19.37%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 28/02/23 23/02/22 24/02/21 27/02/20 28/02/19 13/02/18 -
Price 0.05 0.08 0.095 0.08 0.16 0.24 0.31 -
P/RPS 0.75 1.40 3.71 3.31 2.05 1.73 1.94 -14.64%
P/EPS -19.97 -39.60 -6.24 -4.88 -12.13 -14.16 -31.13 -7.12%
EY -5.01 -2.53 -16.04 -20.51 -8.24 -7.06 -3.21 7.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.43 0.43 0.39 0.68 0.77 0.95 -18.41%

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