[AVI] YoY Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 106.29%
YoY- 110.21%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 282,183 177,894 171,570 209,726 159,498 115,882 181,518 7.62%
PBT 4,559 8,644 8,340 8,934 3,125 -9,524 -7,460 -
Tax -450 -716 -2,715 -312 1,293 1,208 2,582 -
NP 4,109 7,928 5,625 8,622 4,418 -8,316 -4,878 -
-
NP to SH 3,474 6,358 5,995 9,287 4,418 -8,316 -4,878 -
-
Tax Rate 9.87% 8.28% 32.55% 3.49% -41.38% - - -
Total Cost 278,074 169,966 165,945 201,104 155,080 124,198 186,396 6.88%
-
Net Worth 348,094 281,195 271,509 251,054 226,289 175,842 178,748 11.73%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 348,094 281,195 271,509 251,054 226,289 175,842 178,748 11.73%
NOSH 868,499 171,837 171,776 171,602 98,177 98,066 98,148 43.77%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.46% 4.46% 3.28% 4.11% 2.77% -7.18% -2.69% -
ROE 1.00% 2.26% 2.21% 3.70% 1.95% -4.73% -2.73% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 32.49 103.52 99.88 122.22 162.46 118.17 184.94 -25.14%
EPS 0.40 3.70 3.49 5.41 4.50 -8.48 -4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 1.6364 1.5806 1.463 2.3049 1.7931 1.8212 -22.28%
Adjusted Per Share Value based on latest NOSH - 172,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 24.90 15.70 15.14 18.51 14.07 10.23 16.02 7.62%
EPS 0.31 0.56 0.53 0.82 0.39 -0.73 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3072 0.2481 0.2396 0.2215 0.1997 0.1552 0.1577 11.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.57 0.26 0.20 0.16 0.28 0.22 -
P/RPS 1.54 0.55 0.26 0.16 0.10 0.24 0.12 52.95%
P/EPS 125.00 15.41 7.45 3.70 3.56 -3.30 -4.43 -
EY 0.80 6.49 13.42 27.06 28.13 -30.29 -22.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.35 0.16 0.14 0.07 0.16 0.12 47.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 26/11/07 03/11/06 10/11/05 29/11/04 28/11/03 29/11/02 -
Price 0.52 0.56 0.27 0.20 0.13 0.34 0.22 -
P/RPS 1.60 0.54 0.27 0.16 0.08 0.29 0.12 53.92%
P/EPS 130.00 15.14 7.74 3.70 2.89 -4.01 -4.43 -
EY 0.77 6.61 12.93 27.06 34.62 -24.94 -22.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.34 0.17 0.14 0.06 0.19 0.12 48.69%

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