[AVI] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -115.99%
YoY- -104.4%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 216,356 237,583 504,366 457,279 548,982 413,556 386,080 -9.19%
PBT 3,102 2,577 3,116 2,932 12,753 21,592 23,404 -28.57%
Tax -1,122 -1,023 -2,430 -2,464 -2,649 -3,439 13,181 -
NP 1,980 1,554 686 468 10,104 18,153 36,585 -38.47%
-
NP to SH 1,775 1,624 1,528 -408 9,273 17,302 34,502 -38.98%
-
Tax Rate 36.17% 39.70% 77.98% 84.04% 20.77% 15.93% -56.32% -
Total Cost 214,376 236,029 503,680 456,811 538,878 395,403 349,495 -7.81%
-
Net Worth 345,910 344,107 343,030 326,365 342,499 257,819 54,935 35.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 38,637 196,678 8,583 -
Div Payout % - - - - 416.67% 1,136.74% 24.88% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 345,910 344,107 343,030 326,365 342,499 257,819 54,935 35.85%
NOSH 858,552 858,552 860,588 821,666 858,611 855,123 171,672 30.73%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.92% 0.65% 0.14% 0.10% 1.84% 4.39% 9.48% -
ROE 0.51% 0.47% 0.45% -0.13% 2.71% 6.71% 62.80% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.20 27.67 58.61 55.65 63.94 48.36 224.89 -30.54%
EPS 0.21 0.19 0.18 -0.05 1.08 2.02 4.02 -38.83%
DPS 0.00 0.00 0.00 0.00 4.50 23.00 5.00 -
NAPS 0.4029 0.4008 0.3986 0.3972 0.3989 0.3015 0.32 3.91%
Adjusted Per Share Value based on latest NOSH - 870,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.09 20.96 44.50 40.35 48.44 36.49 34.07 -9.19%
EPS 0.16 0.14 0.13 -0.04 0.82 1.53 3.04 -38.75%
DPS 0.00 0.00 0.00 0.00 3.41 17.35 0.76 -
NAPS 0.3052 0.3036 0.3027 0.288 0.3022 0.2275 0.0485 35.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.39 0.41 0.68 0.40 0.58 0.49 0.46 -
P/RPS 1.55 1.48 1.16 0.72 0.91 1.01 0.20 40.63%
P/EPS 188.64 216.75 382.98 -805.56 53.70 24.22 2.29 108.45%
EY 0.53 0.46 0.26 -0.12 1.86 4.13 43.69 -52.03%
DY 0.00 0.00 0.00 0.00 7.76 46.94 10.87 -
P/NAPS 0.97 1.02 1.71 1.01 1.45 1.63 1.44 -6.36%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.405 0.41 0.65 0.71 0.48 0.55 0.54 -
P/RPS 1.61 1.48 1.11 1.28 0.75 1.14 0.24 37.29%
P/EPS 195.89 216.75 366.09 -1,429.86 44.44 27.18 2.69 104.21%
EY 0.51 0.46 0.27 -0.07 2.25 3.68 37.22 -51.05%
DY 0.00 0.00 0.00 0.00 9.38 41.82 9.26 -
P/NAPS 1.01 1.02 1.63 1.79 1.20 1.82 1.69 -8.21%

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