[AVI] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -74.81%
YoY- -96.23%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 111,537 123,355 247,811 194,377 282,183 177,894 171,570 -6.91%
PBT 845 686 1,797 563 4,559 8,644 8,340 -31.69%
Tax -483 -424 -591 -374 -450 -716 -2,715 -24.98%
NP 362 262 1,206 189 4,109 7,928 5,625 -36.66%
-
NP to SH 530 390 1,224 131 3,474 6,358 5,995 -33.23%
-
Tax Rate 57.16% 61.81% 32.89% 66.43% 9.87% 8.28% 32.55% -
Total Cost 111,175 123,093 246,605 194,188 278,074 169,966 165,945 -6.45%
-
Net Worth 344,622 311,843 344,905 261,083 348,094 281,195 271,509 4.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 344,622 311,843 344,905 261,083 348,094 281,195 271,509 4.05%
NOSH 858,552 779,999 874,285 655,000 868,499 171,837 171,776 30.72%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.32% 0.21% 0.49% 0.10% 1.46% 4.46% 3.28% -
ROE 0.15% 0.13% 0.35% 0.05% 1.00% 2.26% 2.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.99 15.81 28.34 29.68 32.49 103.52 99.88 -28.79%
EPS 0.06 0.05 0.14 0.02 0.40 3.70 3.49 -49.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4014 0.3998 0.3945 0.3986 0.4008 1.6364 1.5806 -20.40%
Adjusted Per Share Value based on latest NOSH - 777,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.84 10.88 21.87 17.15 24.90 15.70 15.14 -6.92%
EPS 0.05 0.03 0.11 0.01 0.31 0.56 0.53 -32.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3041 0.2752 0.3043 0.2304 0.3072 0.2481 0.2396 4.04%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.48 0.40 0.40 0.50 0.57 0.26 -
P/RPS 3.08 3.04 1.41 1.35 1.54 0.55 0.26 50.92%
P/EPS 647.96 960.00 285.71 2,000.00 125.00 15.41 7.45 110.34%
EY 0.15 0.10 0.35 0.05 0.80 6.49 13.42 -52.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 1.01 1.00 1.25 0.35 0.16 35.68%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 30/11/10 30/11/09 28/11/08 26/11/07 03/11/06 -
Price 0.43 0.48 0.50 0.41 0.52 0.56 0.27 -
P/RPS 3.31 3.04 1.76 1.38 1.60 0.54 0.27 51.79%
P/EPS 696.56 960.00 357.14 2,050.00 130.00 15.14 7.74 111.54%
EY 0.14 0.10 0.28 0.05 0.77 6.61 12.93 -52.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.20 1.27 1.03 1.30 0.34 0.17 35.84%

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