[AVI] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -84.49%
YoY- 470.31%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 42,475 47,392 55,197 64,033 121,760 101,025 143,828 -18.38%
PBT 385 661 273 395 433 767 2,218 -25.30%
Tax -136 -128 -135 -193 -278 -181 -188 -5.25%
NP 249 533 138 202 155 586 2,030 -29.50%
-
NP to SH 323 439 213 237 -64 520 1,808 -24.94%
-
Tax Rate 35.32% 19.36% 49.45% 48.86% 64.20% 23.60% 8.48% -
Total Cost 42,226 46,859 55,059 63,831 121,605 100,439 141,798 -18.27%
-
Net Worth 349,859 346,597 345,052 315,368 251,648 346,320 261,643 4.95%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 349,859 346,597 345,052 315,368 251,648 346,320 261,643 4.95%
NOSH 858,552 858,552 858,552 790,000 640,000 866,666 860,952 -0.04%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.59% 1.12% 0.25% 0.32% 0.13% 0.58% 1.41% -
ROE 0.09% 0.13% 0.06% 0.08% -0.03% 0.15% 0.69% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.95 5.52 6.43 8.11 19.03 11.66 16.71 -18.34%
EPS 0.04 0.05 0.02 0.03 -0.01 0.06 0.21 -24.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4075 0.4037 0.4019 0.3992 0.3932 0.3996 0.3039 5.00%
Adjusted Per Share Value based on latest NOSH - 790,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.75 4.18 4.87 5.65 10.74 8.91 12.69 -18.37%
EPS 0.03 0.04 0.02 0.02 -0.01 0.05 0.16 -24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3087 0.3058 0.3045 0.2783 0.2221 0.3056 0.2309 4.95%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.395 0.40 0.41 0.62 0.43 0.42 0.50 -
P/RPS 7.98 7.25 6.38 7.65 2.26 3.60 2.99 17.76%
P/EPS 1,049.93 782.28 1,652.61 2,066.67 -4,300.00 700.00 238.10 28.04%
EY 0.10 0.13 0.06 0.05 -0.02 0.14 0.42 -21.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 1.02 1.55 1.09 1.05 1.65 -8.46%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 30/08/12 25/08/11 30/08/10 27/08/09 28/08/08 -
Price 0.395 0.38 0.41 0.50 0.45 0.40 0.52 -
P/RPS 7.98 6.88 6.38 6.17 2.37 3.43 3.11 16.99%
P/EPS 1,049.93 743.17 1,652.61 1,666.67 -4,500.00 666.67 247.62 27.20%
EY 0.10 0.13 0.06 0.06 -0.02 0.15 0.40 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 1.02 1.25 1.14 1.00 1.71 -9.01%

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