[AVI] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
09-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 16.04%
YoY- 296.23%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 413,556 386,080 440,831 408,959 316,340 363,046 237,394 9.68%
PBT 21,592 23,404 18,956 9,474 -5,730 -15,673 -15,133 -
Tax -3,439 13,181 -1,984 1,158 312 2,771 15,133 -
NP 18,153 36,585 16,972 10,632 -5,418 -12,902 0 -
-
NP to SH 17,302 34,502 18,389 10,632 -5,418 -12,902 -11,499 -
-
Tax Rate 15.93% -56.32% 10.47% -12.22% - - - -
Total Cost 395,403 349,495 423,859 398,327 321,758 375,948 237,394 8.86%
-
Net Worth 257,819 54,935 260,462 253,813 197,874 187,344 178,568 6.30%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 196,678 8,583 1,717 - - - - -
Div Payout % 1,136.74% 24.88% 9.34% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 257,819 54,935 260,462 253,813 197,874 187,344 178,568 6.30%
NOSH 855,123 171,672 171,763 171,588 98,069 98,091 98,114 43.40%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.39% 9.48% 3.85% 2.60% -1.71% -3.55% 0.00% -
ROE 6.71% 62.80% 7.06% 4.19% -2.74% -6.89% -6.44% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 48.36 224.89 256.65 238.34 322.57 370.11 241.96 -23.51%
EPS 2.02 4.02 10.71 8.30 -5.52 -13.15 -11.72 -
DPS 23.00 5.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3015 0.32 1.5164 1.4792 2.0177 1.9099 1.82 -25.87%
Adjusted Per Share Value based on latest NOSH - 172,030
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 36.49 34.07 38.90 36.09 27.91 32.03 20.95 9.68%
EPS 1.53 3.04 1.62 0.94 -0.48 -1.14 -1.01 -
DPS 17.35 0.76 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.2275 0.0485 0.2298 0.224 0.1746 0.1653 0.1576 6.30%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.49 0.46 0.20 0.22 0.33 0.20 0.30 -
P/RPS 1.01 0.20 0.08 0.09 0.10 0.05 0.12 42.57%
P/EPS 24.22 2.29 1.87 3.55 -5.97 -1.52 -2.56 -
EY 4.13 43.69 53.53 28.16 -16.74 -65.77 -39.07 -
DY 46.94 10.87 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.44 0.13 0.15 0.16 0.10 0.16 47.18%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 31/05/06 09/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.55 0.54 0.28 0.20 0.30 0.22 0.30 -
P/RPS 1.14 0.24 0.11 0.08 0.09 0.06 0.12 45.48%
P/EPS 27.18 2.69 2.62 3.23 -5.43 -1.67 -2.56 -
EY 3.68 37.22 38.24 30.98 -18.42 -59.79 -39.07 -
DY 41.82 9.26 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.69 0.18 0.14 0.15 0.12 0.16 49.91%

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