[AVI] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 6.29%
YoY- 114.29%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 138,355 83,202 82,290 108,229 83,252 71,478 72,339 11.40%
PBT 2,341 3,433 3,277 4,824 1,515 -2,681 -5,246 -
Tax -262 -331 -376 -193 718 260 1,583 -
NP 2,079 3,102 2,901 4,631 2,233 -2,421 -3,663 -
-
NP to SH 1,666 2,681 2,960 4,785 2,233 -2,421 -3,663 -
-
Tax Rate 11.19% 9.64% 11.47% 4.00% -47.39% - - -
Total Cost 136,276 80,100 79,389 103,598 81,019 73,899 76,002 10.21%
-
Net Worth 351,438 281,230 272,010 251,636 226,631 175,752 178,799 11.91%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 351,438 281,230 272,010 251,636 226,631 175,752 178,799 11.91%
NOSH 876,842 171,858 172,093 172,000 98,325 98,016 98,176 43.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.50% 3.73% 3.53% 4.28% 2.68% -3.39% -5.06% -
ROE 0.47% 0.95% 1.09% 1.90% 0.99% -1.38% -2.05% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.78 48.41 47.82 62.92 84.67 72.92 73.68 -22.63%
EPS 0.19 1.56 1.72 2.79 2.28 -2.47 -3.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 1.6364 1.5806 1.463 2.3049 1.7931 1.8212 -22.28%
Adjusted Per Share Value based on latest NOSH - 172,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 12.21 7.34 7.26 9.55 7.35 6.31 6.38 11.41%
EPS 0.15 0.24 0.26 0.42 0.20 -0.21 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3101 0.2482 0.24 0.222 0.20 0.1551 0.1578 11.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.57 0.26 0.20 0.16 0.28 0.22 -
P/RPS 3.17 1.18 0.54 0.32 0.19 0.38 0.30 48.08%
P/EPS 263.16 36.54 15.12 7.19 7.05 -11.34 -5.90 -
EY 0.38 2.74 6.62 13.91 14.19 -8.82 -16.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.35 0.16 0.14 0.07 0.16 0.12 47.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 26/11/07 03/11/06 10/11/05 29/11/04 28/11/03 29/11/02 -
Price 0.52 0.56 0.27 0.20 0.13 0.34 0.22 -
P/RPS 3.30 1.16 0.56 0.32 0.15 0.47 0.30 49.07%
P/EPS 273.68 35.90 15.70 7.19 5.72 -13.77 -5.90 -
EY 0.37 2.79 6.37 13.91 17.47 -7.26 -16.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.34 0.17 0.14 0.06 0.19 0.12 48.69%

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