[AVI] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 33.59%
YoY- 58.01%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 386,080 440,831 408,959 316,340 363,046 237,394 280,965 5.43%
PBT 23,404 18,956 9,474 -5,730 -15,673 -15,133 4,198 33.14%
Tax 13,181 -1,984 1,158 312 2,771 15,133 -964 -
NP 36,585 16,972 10,632 -5,418 -12,902 0 3,234 49.80%
-
NP to SH 34,502 18,389 10,632 -5,418 -12,902 -11,499 3,234 48.34%
-
Tax Rate -56.32% 10.47% -12.22% - - - 22.96% -
Total Cost 349,495 423,859 398,327 321,758 375,948 237,394 277,731 3.90%
-
Net Worth 54,935 260,462 253,813 197,874 187,344 178,568 185,424 -18.34%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 8,583 1,717 - - - - - -
Div Payout % 24.88% 9.34% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 54,935 260,462 253,813 197,874 187,344 178,568 185,424 -18.34%
NOSH 171,672 171,763 171,588 98,069 98,091 98,114 98,108 9.76%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.48% 3.85% 2.60% -1.71% -3.55% 0.00% 1.15% -
ROE 62.80% 7.06% 4.19% -2.74% -6.89% -6.44% 1.74% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 224.89 256.65 238.34 322.57 370.11 241.96 286.38 -3.94%
EPS 4.02 10.71 8.30 -5.52 -13.15 -11.72 3.30 3.34%
DPS 5.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 1.5164 1.4792 2.0177 1.9099 1.82 1.89 -25.61%
Adjusted Per Share Value based on latest NOSH - 98,018
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.07 38.90 36.09 27.91 32.03 20.95 24.79 5.44%
EPS 3.04 1.62 0.94 -0.48 -1.14 -1.01 0.29 47.91%
DPS 0.76 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.2298 0.224 0.1746 0.1653 0.1576 0.1636 -18.33%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.46 0.20 0.22 0.33 0.20 0.30 0.22 -
P/RPS 0.20 0.08 0.09 0.10 0.05 0.12 0.08 16.49%
P/EPS 2.29 1.87 3.55 -5.97 -1.52 -2.56 6.67 -16.31%
EY 43.69 53.53 28.16 -16.74 -65.77 -39.07 14.98 19.52%
DY 10.87 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.13 0.15 0.16 0.10 0.16 0.12 51.27%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 09/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.54 0.28 0.20 0.30 0.22 0.30 0.24 -
P/RPS 0.24 0.11 0.08 0.09 0.06 0.12 0.08 20.08%
P/EPS 2.69 2.62 3.23 -5.43 -1.67 -2.56 7.28 -15.28%
EY 37.22 38.24 30.98 -18.42 -59.79 -39.07 13.73 18.07%
DY 9.26 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.18 0.14 0.15 0.12 0.16 0.13 53.31%

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