[AVI] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1848.09%
YoY- -74.45%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 162,445 183,185 396,942 327,545 449,599 304,952 283,535 -8.85%
PBT 1,491 1,635 1,689 3,347 11,643 18,244 17,618 -33.71%
Tax -827 -740 -762 -655 -575 -1,681 -1,256 -6.72%
NP 664 895 927 2,692 11,068 16,563 16,362 -41.35%
-
NP to SH 735 994 1,551 2,552 9,988 15,731 15,870 -40.04%
-
Tax Rate 55.47% 45.26% 45.12% 19.57% 4.94% 9.21% 7.13% -
Total Cost 161,781 182,290 396,015 324,853 438,531 288,389 267,173 -8.01%
-
Net Worth 344,708 331,747 341,133 341,117 351,732 283,673 171,753 12.29%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 51,577 8,587 -
Div Payout % - - - - - 327.87% 54.11% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 344,708 331,747 341,133 341,117 351,732 283,673 171,753 12.29%
NOSH 858,552 828,333 861,666 850,666 861,034 859,617 171,753 30.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.41% 0.49% 0.23% 0.82% 2.46% 5.43% 5.77% -
ROE 0.21% 0.30% 0.45% 0.75% 2.84% 5.55% 9.24% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.92 22.11 46.07 38.50 52.22 35.48 165.08 -30.28%
EPS 0.09 0.12 0.18 0.30 1.16 1.83 1.85 -39.55%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 5.00 -
NAPS 0.4015 0.4005 0.3959 0.401 0.4085 0.33 1.00 -14.09%
Adjusted Per Share Value based on latest NOSH - 864,642
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.33 16.16 35.03 28.90 39.67 26.91 25.02 -8.86%
EPS 0.06 0.09 0.14 0.23 0.88 1.39 1.40 -40.81%
DPS 0.00 0.00 0.00 0.00 0.00 4.55 0.76 -
NAPS 0.3042 0.2927 0.301 0.301 0.3104 0.2503 0.1516 12.29%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.41 0.40 0.67 0.40 0.50 0.52 0.29 -
P/RPS 2.17 1.81 1.45 1.04 0.96 1.47 0.18 51.36%
P/EPS 478.92 333.33 372.22 133.33 43.10 28.42 3.14 130.97%
EY 0.21 0.30 0.27 0.75 2.32 3.52 31.86 -56.66%
DY 0.00 0.00 0.00 0.00 0.00 11.54 17.24 -
P/NAPS 1.02 1.00 1.69 1.00 1.22 1.58 0.29 23.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 06/02/07 -
Price 0.42 0.40 0.65 0.43 0.41 0.43 0.46 -
P/RPS 2.22 1.81 1.41 1.12 0.79 1.21 0.28 41.16%
P/EPS 490.60 333.33 361.11 143.33 35.34 23.50 4.98 114.75%
EY 0.20 0.30 0.28 0.70 2.83 4.26 20.09 -53.58%
DY 0.00 0.00 0.00 0.00 0.00 13.95 10.87 -
P/NAPS 1.05 1.00 1.64 1.07 1.00 1.30 0.46 14.73%

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