[AVI] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	154,201	194,199	188,741	208,872	216,356	237,583	504,366	-17.90%
YoY %	-20.60%	2.89%	-9.64%	-3.46%	-8.93%	-52.89%	-	-
Horiz. %	30.57%	38.50%	37.42%	41.41%	42.90%	47.11%	100.00%	-
PBT	-22,941	-22,959	1,786	3,458	3,102	2,577	3,116	-
YoY %	0.08%	-1,385.50%	-48.35%	11.48%	20.37%	-17.30%	-	-
Horiz. %	-736.23%	-736.81%	57.32%	110.98%	99.55%	82.70%	100.00%	-
Tax	-1,516	-1,298	-973	-921	-1,122	-1,023	-2,430	-7.55%
YoY %	-16.80%	-33.40%	-5.65%	17.91%	-9.68%	57.90%	-	-
Horiz. %	62.39%	53.42%	40.04%	37.90%	46.17%	42.10%	100.00%	-
NP	-24,457	-24,257	813	2,537	1,980	1,554	686	-
YoY %	-0.82%	-3,083.64%	-67.95%	28.13%	27.41%	126.53%	-	-
Horiz. %	-3,565.16%	-3,536.01%	118.51%	369.83%	288.63%	226.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-24,521	-24,100	601	2,013	1,775	1,624	1,528	-
YoY %	-1.75%	-4,109.98%	-70.14%	13.41%	9.30%	6.28%	-	-
Horiz. %	-1,604.78%	-1,577.23%	39.33%	131.74%	116.16%	106.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	54.48%	26.63%	36.17%	39.70%	77.98%	-
YoY %	-	-	104.58%	-26.38%	-8.89%	-49.09%	-	-
Horiz. %	-	-	69.86%	34.15%	46.38%	50.91%	100.00%	-
Total Cost	178,658	218,456	187,928	206,335	214,376	236,029	503,680	-15.85%
YoY %	-18.22%	16.24%	-8.92%	-3.75%	-9.17%	-53.14%	-	-
Horiz. %	35.47%	43.37%	37.31%	40.97%	42.56%	46.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	292,251	319,037	350,804	349,859	345,910	344,107	343,030	-2.63%
YoY %	-8.40%	-9.06%	0.27%	1.14%	0.52%	0.31%	-	-
Horiz. %	85.20%	93.01%	102.27%	101.99%	100.84%	100.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	292,251	319,037	350,804	349,859	345,910	344,107	343,030	-2.63%
YoY %	-8.40%	-9.06%	0.27%	1.14%	0.52%	0.31%	-	-
Horiz. %	85.20%	93.01%	102.27%	101.99%	100.84%	100.31%	100.00%	-
NOSH	858,552	858,552	858,552	858,552	858,552	858,552	860,588	-0.03%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.24%	-	-
Horiz. %	99.76%	99.76%	99.76%	99.76%	99.76%	99.76%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	-15.86%	-12.49%	0.43%	1.21%	0.92%	0.65%	0.14%	-
YoY %	-26.98%	-3,004.65%	-64.46%	31.52%	41.54%	364.29%	-	-
Horiz. %	-11,328.57%	-8,921.43%	307.14%	864.29%	657.14%	464.29%	100.00%	-
ROE	-8.39%	-7.55%	0.17%	0.58%	0.51%	0.47%	0.45%	-
YoY %	-11.13%	-4,541.18%	-70.69%	13.73%	8.51%	4.44%	-	-
Horiz. %	-1,864.44%	-1,677.78%	37.78%	128.89%	113.33%	104.44%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	17.96	22.62	21.98	24.33	25.20	27.67	58.61	-17.87%
YoY %	-20.60%	2.91%	-9.66%	-3.45%	-8.93%	-52.79%	-	-
Horiz. %	30.64%	38.59%	37.50%	41.51%	43.00%	47.21%	100.00%	-
EPS	-2.86	-2.81	0.07	0.23	0.21	0.19	0.18	-
YoY %	-1.78%	-4,114.29%	-69.57%	9.52%	10.53%	5.56%	-	-
Horiz. %	-1,588.89%	-1,561.11%	38.89%	127.78%	116.67%	105.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3404	0.3716	0.4086	0.4075	0.4029	0.4008	0.3986	-2.59%
YoY %	-8.40%	-9.06%	0.27%	1.14%	0.52%	0.55%	-	-
Horiz. %	85.40%	93.23%	102.51%	102.23%	101.08%	100.55%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 858,552
RPS	13.61	17.14	16.65	18.43	19.09	20.96	44.50	-17.90%
YoY %	-20.60%	2.94%	-9.66%	-3.46%	-8.92%	-52.90%	-	-
Horiz. %	30.58%	38.52%	37.42%	41.42%	42.90%	47.10%	100.00%	-
EPS	-2.16	-2.13	0.05	0.18	0.16	0.14	0.13	-
YoY %	-1.41%	-4,360.00%	-72.22%	12.50%	14.29%	7.69%	-	-
Horiz. %	-1,661.54%	-1,638.46%	38.46%	138.46%	123.08%	107.69%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2579	0.2815	0.3095	0.3087	0.3052	0.3036	0.3027	-2.63%
YoY %	-8.38%	-9.05%	0.26%	1.15%	0.53%	0.30%	-	-
Horiz. %	85.20%	93.00%	102.25%	101.98%	100.83%	100.30%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	0.34	0.375	0.37	0.43	0.39	0.41	0.68	-
P/RPS	1.89	1.66	1.68	1.77	1.55	1.48	1.16	8.46%
YoY %	13.86%	-1.19%	-5.08%	14.19%	4.73%	27.59%	-	-
Horiz. %	162.93%	143.10%	144.83%	152.59%	133.62%	127.59%	100.00%	-
P/EPS	-11.90	-13.36	528.56	183.40	188.64	216.75	382.98	-
YoY %	10.93%	-102.53%	188.20%	-2.78%	-12.97%	-43.40%	-	-
Horiz. %	-3.11%	-3.49%	138.01%	47.89%	49.26%	56.60%	100.00%	-
EY	-8.40	-7.49	0.19	0.55	0.53	0.46	0.26	-
YoY %	-12.15%	-4,042.11%	-65.45%	3.77%	15.22%	76.92%	-	-
Horiz. %	-3,230.77%	-2,880.77%	73.08%	211.54%	203.85%	176.92%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.00	1.01	0.91	1.06	0.97	1.02	1.71	-8.54%
YoY %	-0.99%	10.99%	-14.15%	9.28%	-4.90%	-40.35%	-	-
Horiz. %	58.48%	59.06%	53.22%	61.99%	56.73%	59.65%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	31/05/16	22/05/15	30/05/14	31/05/13	31/05/12	31/05/11	-
Price	0.34	0.38	0.375	0.405	0.405	0.41	0.65	-
P/RPS	1.89	1.68	1.71	1.66	1.61	1.48	1.11	9.26%
YoY %	12.50%	-1.75%	3.01%	3.11%	8.78%	33.33%	-	-
Horiz. %	170.27%	151.35%	154.05%	149.55%	145.05%	133.33%	100.00%	-
P/EPS	-11.90	-13.54	535.70	172.73	195.89	216.75	366.09	-
YoY %	12.11%	-102.53%	210.14%	-11.82%	-9.62%	-40.79%	-	-
Horiz. %	-3.25%	-3.70%	146.33%	47.18%	53.51%	59.21%	100.00%	-
EY	-8.40	-7.39	0.19	0.58	0.51	0.46	0.27	-
YoY %	-13.67%	-3,989.47%	-67.24%	13.73%	10.87%	70.37%	-	-
Horiz. %	-3,111.11%	-2,737.04%	70.37%	214.81%	188.89%	170.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.00	1.02	0.92	0.99	1.01	1.02	1.63	-7.81%
YoY %	-1.96%	10.87%	-7.07%	-1.98%	-0.98%	-37.42%	-	-
Horiz. %	61.35%	62.58%	56.44%	60.74%	61.96%	62.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos