[AVI] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -39.19%
YoY- -12.2%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 440,831 408,959 316,340 363,046 237,394 280,965 243,901 10.36%
PBT 18,956 9,474 -5,730 -15,673 -15,133 4,198 8,327 14.68%
Tax -1,984 1,158 312 2,771 15,133 -964 -1,158 9.38%
NP 16,972 10,632 -5,418 -12,902 0 3,234 7,169 15.43%
-
NP to SH 18,389 10,632 -5,418 -12,902 -11,499 3,234 7,169 16.99%
-
Tax Rate 10.47% -12.22% - - - 22.96% 13.91% -
Total Cost 423,859 398,327 321,758 375,948 237,394 277,731 236,732 10.18%
-
Net Worth 260,462 253,813 197,874 187,344 178,568 185,424 180,508 6.29%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,717 - - - - - - -
Div Payout % 9.34% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 260,462 253,813 197,874 187,344 178,568 185,424 180,508 6.29%
NOSH 171,763 171,588 98,069 98,091 98,114 98,108 98,102 9.78%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.85% 2.60% -1.71% -3.55% 0.00% 1.15% 2.94% -
ROE 7.06% 4.19% -2.74% -6.89% -6.44% 1.74% 3.97% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 256.65 238.34 322.57 370.11 241.96 286.38 248.62 0.53%
EPS 10.71 8.30 -5.52 -13.15 -11.72 3.30 7.31 6.56%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5164 1.4792 2.0177 1.9099 1.82 1.89 1.84 -3.17%
Adjusted Per Share Value based on latest NOSH - 98,154
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.90 36.09 27.91 32.03 20.95 24.79 21.52 10.36%
EPS 1.62 0.94 -0.48 -1.14 -1.01 0.29 0.63 17.03%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2298 0.224 0.1746 0.1653 0.1576 0.1636 0.1593 6.29%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.20 0.22 0.33 0.20 0.30 0.22 0.74 -
P/RPS 0.08 0.09 0.10 0.05 0.12 0.08 0.30 -19.76%
P/EPS 1.87 3.55 -5.97 -1.52 -2.56 6.67 10.13 -24.53%
EY 53.53 28.16 -16.74 -65.77 -39.07 14.98 9.88 32.51%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.15 0.16 0.10 0.16 0.12 0.40 -17.07%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 09/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.28 0.20 0.30 0.22 0.30 0.24 0.59 -
P/RPS 0.11 0.08 0.09 0.06 0.12 0.08 0.24 -12.18%
P/EPS 2.62 3.23 -5.43 -1.67 -2.56 7.28 8.07 -17.08%
EY 38.24 30.98 -18.42 -59.79 -39.07 13.73 12.39 20.65%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.15 0.12 0.16 0.13 0.32 -9.13%

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