[AVI] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -119.84%
YoY- -1274.58%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 63,515 68,417 71,259 96,504 85,011 112,929 111,537 -8.95%
PBT -6,723 -4,135 -22,319 -4,815 580 1,424 845 -
Tax -839 -951 -735 -207 -253 -223 -483 9.63%
NP -7,562 -5,086 -23,054 -5,022 327 1,201 362 -
-
NP to SH -7,218 -4,835 -22,930 -4,898 417 884 530 -
-
Tax Rate - - - - 43.62% 15.66% 57.16% -
Total Cost 71,077 73,503 94,313 101,526 84,684 111,728 111,175 -7.18%
-
Net Worth 271,645 284,953 298,260 348,915 349,945 347,799 344,622 -3.88%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 271,645 284,953 298,260 348,915 349,945 347,799 344,622 -3.88%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -11.91% -7.43% -32.35% -5.20% 0.38% 1.06% 0.32% -
ROE -2.66% -1.70% -7.69% -1.40% 0.12% 0.25% 0.15% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.40 7.97 8.30 11.24 9.90 13.15 12.99 -8.94%
EPS -0.84 -0.56 -2.67 -0.57 0.05 0.10 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3164 0.3319 0.3474 0.4064 0.4076 0.4051 0.4014 -3.88%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.60 6.04 6.29 8.52 7.50 9.96 9.84 -8.96%
EPS -0.64 -0.43 -2.02 -0.43 0.04 0.08 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2397 0.2514 0.2632 0.3079 0.3088 0.3069 0.3041 -3.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.23 0.34 0.32 0.38 0.39 0.385 0.40 -
P/RPS 3.11 4.27 3.86 3.38 3.94 2.93 3.08 0.16%
P/EPS -27.36 -60.37 -11.98 -66.61 802.96 373.92 647.96 -
EY -3.66 -1.66 -8.35 -1.50 0.12 0.27 0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.02 0.92 0.94 0.96 0.95 1.00 -5.10%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 24/11/17 30/11/16 27/11/15 25/11/14 29/11/13 30/11/12 -
Price 0.26 0.33 0.32 0.385 0.395 0.385 0.43 -
P/RPS 3.51 4.14 3.86 3.43 3.99 2.93 3.31 0.98%
P/EPS -30.93 -58.60 -11.98 -67.49 813.26 373.92 696.56 -
EY -3.23 -1.71 -8.35 -1.48 0.12 0.27 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.99 0.92 0.95 0.97 0.95 1.07 -4.33%

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