[AVI] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -41.07%
YoY- -70.48%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 171,570 209,726 159,498 115,882 181,518 132,857 129,777 4.76%
PBT 8,340 8,934 3,125 -9,524 -7,460 -4,782 2,457 22.58%
Tax -2,715 -312 1,293 1,208 2,582 4,782 -2,070 4.62%
NP 5,625 8,622 4,418 -8,316 -4,878 0 387 56.18%
-
NP to SH 5,995 9,287 4,418 -8,316 -4,878 -3,493 387 57.85%
-
Tax Rate 32.55% 3.49% -41.38% - - - 84.25% -
Total Cost 165,945 201,104 155,080 124,198 186,396 132,857 129,390 4.23%
-
Net Worth 271,509 251,054 226,289 175,842 178,748 179,398 176,630 7.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 271,509 251,054 226,289 175,842 178,748 179,398 176,630 7.42%
NOSH 171,776 171,602 98,177 98,066 98,148 98,117 99,230 9.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.28% 4.11% 2.77% -7.18% -2.69% 0.00% 0.30% -
ROE 2.21% 3.70% 1.95% -4.73% -2.73% -1.95% 0.22% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 99.88 122.22 162.46 118.17 184.94 135.41 130.78 -4.39%
EPS 3.49 5.41 4.50 -8.48 -4.97 -3.56 0.39 44.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5806 1.463 2.3049 1.7931 1.8212 1.8284 1.78 -1.95%
Adjusted Per Share Value based on latest NOSH - 98,016
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 15.14 18.51 14.07 10.23 16.02 11.72 11.45 4.76%
EPS 0.53 0.82 0.39 -0.73 -0.43 -0.31 0.03 61.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2215 0.1997 0.1552 0.1577 0.1583 0.1559 7.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.26 0.20 0.16 0.28 0.22 0.23 0.38 -
P/RPS 0.26 0.16 0.10 0.24 0.12 0.17 0.29 -1.80%
P/EPS 7.45 3.70 3.56 -3.30 -4.43 -6.46 97.44 -34.83%
EY 13.42 27.06 28.13 -30.29 -22.59 -15.48 1.03 53.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.07 0.16 0.12 0.13 0.21 -4.42%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 03/11/06 10/11/05 29/11/04 28/11/03 29/11/02 29/11/01 30/11/00 -
Price 0.27 0.20 0.13 0.34 0.22 0.23 0.32 -
P/RPS 0.27 0.16 0.08 0.29 0.12 0.17 0.24 1.98%
P/EPS 7.74 3.70 2.89 -4.01 -4.43 -6.46 82.05 -32.51%
EY 12.93 27.06 34.62 -24.94 -22.59 -15.48 1.22 48.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.06 0.19 0.12 0.13 0.18 -0.94%

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