[AVI] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 140.33%
YoY- 137.07%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 94,692 89,279 101,497 76,246 44,404 109,179 89,982 0.85%
PBT 5,211 5,063 4,110 1,610 -6,843 -2,214 -840 -
Tax -385 -2,339 -119 575 948 2,214 840 -
NP 4,826 2,724 3,991 2,185 -5,895 0 0 -
-
NP to SH 3,677 3,035 4,502 2,185 -5,895 -1,215 -543 -
-
Tax Rate 7.39% 46.20% 2.90% -35.71% - - - -
Total Cost 89,866 86,555 97,506 74,061 50,299 109,179 89,982 -0.02%
-
Net Worth 280,671 264,507 246,647 195,288 177,144 182,083 185,794 7.11%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 280,671 264,507 246,647 195,288 177,144 182,083 185,794 7.11%
NOSH 171,822 171,468 171,832 97,982 98,086 97,983 98,727 9.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.10% 3.05% 3.93% 2.87% -13.28% 0.00% 0.00% -
ROE 1.31% 1.15% 1.83% 1.12% -3.33% -0.67% -0.29% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 55.11 52.07 59.07 77.82 45.27 111.43 91.14 -8.03%
EPS 2.14 1.77 2.62 2.23 -6.01 -1.24 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6335 1.5426 1.4354 1.9931 1.806 1.8583 1.8819 -2.33%
Adjusted Per Share Value based on latest NOSH - 97,982
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.36 7.88 8.96 6.73 3.92 9.63 7.94 0.86%
EPS 0.32 0.27 0.40 0.19 -0.52 -0.11 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2477 0.2334 0.2176 0.1723 0.1563 0.1607 0.1639 7.12%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.57 0.27 0.20 0.29 0.23 0.27 0.24 -
P/RPS 1.03 0.52 0.34 0.37 0.51 0.24 0.26 25.77%
P/EPS 26.64 15.25 7.63 13.00 -3.83 -21.77 -43.64 -
EY 3.75 6.56 13.10 7.69 -26.13 -4.59 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.18 0.14 0.15 0.13 0.15 0.13 17.93%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 28/08/06 29/08/05 30/08/04 28/08/03 30/08/02 02/10/01 -
Price 0.58 0.27 0.19 0.18 0.28 0.24 0.24 -
P/RPS 1.05 0.52 0.32 0.23 0.62 0.22 0.26 26.17%
P/EPS 27.10 15.25 7.25 8.07 -4.66 -19.35 -43.64 -
EY 3.69 6.56 13.79 12.39 -21.46 -5.17 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.18 0.13 0.09 0.16 0.13 0.13 18.49%

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