[AVI] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 54.84%
YoY- 109.25%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 449,599 304,952 283,535 324,774 266,120 209,000 270,734 8.81%
PBT 11,643 18,244 17,618 14,019 4,545 -6,977 -10,027 -
Tax -575 -1,681 -1,256 -487 2,327 858 3,075 -
NP 11,068 16,563 16,362 13,532 6,872 -6,119 -6,952 -
-
NP to SH 9,988 15,731 15,870 14,380 6,872 -6,119 -6,952 -
-
Tax Rate 4.94% 9.21% 7.13% 3.47% -51.20% - - -
Total Cost 438,531 288,389 267,173 311,242 259,248 215,119 277,686 7.90%
-
Net Worth 351,732 283,673 171,753 253,291 241,104 183,373 178,261 11.98%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 51,577 8,587 1,717 - - - -
Div Payout % - 327.87% 54.11% 11.94% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 351,732 283,673 171,753 253,291 241,104 183,373 178,261 11.98%
NOSH 861,034 859,617 171,753 171,757 171,800 98,060 98,053 43.58%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.46% 5.43% 5.77% 4.17% 2.58% -2.93% -2.57% -
ROE 2.84% 5.55% 9.24% 5.68% 2.85% -3.34% -3.90% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 52.22 35.48 165.08 189.09 154.90 213.13 276.11 -24.21%
EPS 1.16 1.83 1.85 8.37 4.00 -6.24 -7.09 -
DPS 0.00 6.00 5.00 1.00 0.00 0.00 0.00 -
NAPS 0.4085 0.33 1.00 1.4747 1.4034 1.87 1.818 -22.01%
Adjusted Per Share Value based on latest NOSH - 171,466
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 39.67 26.91 25.02 28.66 23.48 18.44 23.89 8.81%
EPS 0.88 1.39 1.40 1.27 0.61 -0.54 -0.61 -
DPS 0.00 4.55 0.76 0.15 0.00 0.00 0.00 -
NAPS 0.3104 0.2503 0.1516 0.2235 0.2127 0.1618 0.1573 11.98%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.52 0.29 0.22 0.14 0.33 0.21 -
P/RPS 0.96 1.47 0.18 0.12 0.09 0.15 0.08 51.25%
P/EPS 43.10 28.42 3.14 2.63 3.50 -5.29 -2.96 -
EY 2.32 3.52 31.86 38.06 28.57 -18.91 -33.76 -
DY 0.00 11.54 17.24 4.55 0.00 0.00 0.00 -
P/NAPS 1.22 1.58 0.29 0.15 0.10 0.18 0.12 47.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 -
Price 0.41 0.43 0.46 0.21 0.21 0.33 0.21 -
P/RPS 0.79 1.21 0.28 0.11 0.14 0.15 0.08 46.42%
P/EPS 35.34 23.50 4.98 2.51 5.25 -5.29 -2.96 -
EY 2.83 4.26 20.09 39.87 19.05 -18.91 -33.76 -
DY 0.00 13.95 10.87 4.76 0.00 0.00 0.00 -
P/NAPS 1.00 1.30 0.46 0.14 0.15 0.18 0.12 42.34%

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