[AVI] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 55.55%
YoY- 212.31%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 304,952 283,535 324,774 266,120 209,000 270,734 182,529 8.92%
PBT 18,244 17,618 14,019 4,545 -6,977 -10,027 -11,406 -
Tax -1,681 -1,256 -487 2,327 858 3,075 11,406 -
NP 16,563 16,362 13,532 6,872 -6,119 -6,952 0 -
-
NP to SH 15,731 15,870 14,380 6,872 -6,119 -6,952 -8,379 -
-
Tax Rate 9.21% 7.13% 3.47% -51.20% - - - -
Total Cost 288,389 267,173 311,242 259,248 215,119 277,686 182,529 7.91%
-
Net Worth 283,673 171,753 253,291 241,104 183,373 178,261 176,341 8.24%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 51,577 8,587 1,717 - - - - -
Div Payout % 327.87% 54.11% 11.94% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 283,673 171,753 253,291 241,104 183,373 178,261 176,341 8.24%
NOSH 859,617 171,753 171,757 171,800 98,060 98,053 98,114 43.55%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.43% 5.77% 4.17% 2.58% -2.93% -2.57% 0.00% -
ROE 5.55% 9.24% 5.68% 2.85% -3.34% -3.90% -4.75% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.48 165.08 189.09 154.90 213.13 276.11 186.04 -24.12%
EPS 1.83 1.85 8.37 4.00 -6.24 -7.09 -8.54 -
DPS 6.00 5.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 1.00 1.4747 1.4034 1.87 1.818 1.7973 -24.59%
Adjusted Per Share Value based on latest NOSH - 171,608
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 26.91 25.02 28.66 23.48 18.44 23.89 16.11 8.92%
EPS 1.39 1.40 1.27 0.61 -0.54 -0.61 -0.74 -
DPS 4.55 0.76 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.1516 0.2235 0.2127 0.1618 0.1573 0.1556 8.24%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.52 0.29 0.22 0.14 0.33 0.21 0.28 -
P/RPS 1.47 0.18 0.12 0.09 0.15 0.08 0.15 46.26%
P/EPS 28.42 3.14 2.63 3.50 -5.29 -2.96 -3.28 -
EY 3.52 31.86 38.06 28.57 -18.91 -33.76 -30.50 -
DY 11.54 17.24 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.29 0.15 0.10 0.18 0.12 0.16 46.44%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 28/02/02 -
Price 0.43 0.46 0.21 0.21 0.33 0.21 0.25 -
P/RPS 1.21 0.28 0.11 0.14 0.15 0.08 0.13 45.01%
P/EPS 23.50 4.98 2.51 5.25 -5.29 -2.96 -2.93 -
EY 4.26 20.09 39.87 19.05 -18.91 -33.76 -34.16 -
DY 13.95 10.87 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.46 0.14 0.15 0.18 0.12 0.14 44.95%

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