[AVI] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 190.75%
YoY- 205.93%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 111,965 115,048 106,622 93,118 89,216 49,671 91,138 3.48%
PBT 9,278 5,085 1,420 2,547 -2,567 -6,274 1,746 32.08%
Tax 1,459 -175 1,034 -350 493 6,274 135 48.66%
NP 10,737 4,910 2,454 2,197 -2,074 0 1,881 33.66%
-
NP to SH 9,875 5,093 2,454 2,197 -2,074 -4,608 1,881 31.81%
-
Tax Rate -15.73% 3.44% -72.82% 13.74% - - -7.73% -
Total Cost 101,228 110,138 104,168 90,921 91,290 49,671 89,257 2.11%
-
Net Worth 171,739 252,861 240,835 183,410 178,698 176,211 160,668 1.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,586 1,714 - - - - - -
Div Payout % 86.96% 33.67% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 171,739 252,861 240,835 183,410 178,698 176,211 160,668 1.11%
NOSH 171,739 171,466 171,608 98,080 98,293 98,042 97,968 9.80%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.59% 4.27% 2.30% 2.36% -2.32% 0.00% 2.06% -
ROE 5.75% 2.01% 1.02% 1.20% -1.16% -2.62% 1.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 65.19 67.10 62.13 94.94 90.76 50.66 93.03 -5.75%
EPS 1.15 2.97 1.43 2.24 -2.11 -4.70 1.92 -8.18%
DPS 5.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4747 1.4034 1.87 1.818 1.7973 1.64 -7.91%
Adjusted Per Share Value based on latest NOSH - 98,080
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.88 10.15 9.41 8.22 7.87 4.38 8.04 3.49%
EPS 0.87 0.45 0.22 0.19 -0.18 -0.41 0.17 31.25%
DPS 0.76 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.2231 0.2125 0.1618 0.1577 0.1555 0.1418 1.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.29 0.22 0.14 0.33 0.21 0.28 0.27 -
P/RPS 0.44 0.33 0.23 0.35 0.23 0.55 0.29 7.19%
P/EPS 5.04 7.41 9.79 14.73 -9.95 -5.96 14.06 -15.71%
EY 19.83 13.50 10.21 6.79 -10.05 -16.79 7.11 18.63%
DY 17.24 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.15 0.10 0.18 0.12 0.16 0.16 10.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 28/02/02 27/02/01 -
Price 0.46 0.21 0.21 0.33 0.21 0.25 0.25 -
P/RPS 0.71 0.31 0.34 0.35 0.23 0.49 0.27 17.47%
P/EPS 8.00 7.07 14.69 14.73 -9.95 -5.32 13.02 -7.79%
EY 12.50 14.14 6.81 6.79 -10.05 -18.80 7.68 8.45%
DY 10.87 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.14 0.15 0.18 0.12 0.14 0.15 20.52%

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