[AVI] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -174.81%
YoY- -123.35%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 56,340 59,322 126,051 93,552 138,355 83,202 82,290 -6.11%
PBT 572 291 1,364 -204 2,341 3,433 3,277 -25.22%
Tax -348 -231 -313 -193 -262 -331 -376 -1.28%
NP 224 60 1,051 -397 2,079 3,102 2,901 -34.71%
-
NP to SH 317 153 1,288 -389 1,666 2,681 2,960 -31.06%
-
Tax Rate 60.84% 79.38% 22.95% - 11.19% 9.64% 11.47% -
Total Cost 56,116 59,262 125,000 93,949 136,276 80,100 79,389 -5.61%
-
Net Worth 344,622 305,847 338,743 310,110 351,438 281,230 272,010 4.01%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 344,622 305,847 338,743 310,110 351,438 281,230 272,010 4.01%
NOSH 858,552 765,000 858,666 777,999 876,842 171,858 172,093 30.68%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.40% 0.10% 0.83% -0.42% 1.50% 3.73% 3.53% -
ROE 0.09% 0.05% 0.38% -0.13% 0.47% 0.95% 1.09% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.56 7.75 14.68 12.02 15.78 48.41 47.82 -28.16%
EPS 0.04 0.02 0.15 -0.05 0.19 1.56 1.72 -46.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4014 0.3998 0.3945 0.3986 0.4008 1.6364 1.5806 -20.40%
Adjusted Per Share Value based on latest NOSH - 777,999
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.97 5.23 11.12 8.25 12.21 7.34 7.26 -6.11%
EPS 0.03 0.01 0.11 -0.03 0.15 0.24 0.26 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3041 0.2699 0.2989 0.2736 0.3101 0.2482 0.24 4.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.40 0.48 0.40 0.40 0.50 0.57 0.26 -
P/RPS 6.10 6.19 2.72 3.33 3.17 1.18 0.54 49.73%
P/EPS 1,083.35 2,400.00 266.67 -800.00 263.16 36.54 15.12 103.66%
EY 0.09 0.04 0.38 -0.13 0.38 2.74 6.62 -51.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.20 1.01 1.00 1.25 0.35 0.16 35.68%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 29/11/11 30/11/10 30/11/09 28/11/08 26/11/07 03/11/06 -
Price 0.43 0.48 0.50 0.41 0.52 0.56 0.27 -
P/RPS 6.55 6.19 3.41 3.41 3.30 1.16 0.56 50.60%
P/EPS 1,164.60 2,400.00 333.33 -820.00 273.68 35.90 15.70 104.84%
EY 0.09 0.04 0.30 -0.12 0.37 2.79 6.37 -50.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.20 1.27 1.03 1.30 0.34 0.17 35.84%

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