[AVI] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 291.0%
YoY- -30.5%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 59,830 149,131 133,168 167,416 127,058 111,965 115,048 -10.32%
PBT 949 -108 2,784 7,084 9,600 9,278 5,085 -24.39%
Tax -316 -171 -281 -125 -965 1,459 -175 10.34%
NP 633 -279 2,503 6,959 8,635 10,737 4,910 -28.91%
-
NP to SH 604 327 2,421 6,514 9,373 9,875 5,093 -29.89%
-
Tax Rate 33.30% - 10.09% 1.76% 10.05% -15.73% 3.44% -
Total Cost 59,197 149,410 130,665 160,457 118,423 101,228 110,138 -9.82%
-
Net Worth 345,574 323,648 346,721 350,127 283,769 171,739 252,861 5.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - 51,594 8,586 1,714 -
Div Payout % - - - - 550.46% 86.96% 33.67% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 345,574 323,648 346,721 350,127 283,769 171,739 252,861 5.34%
NOSH 862,857 817,500 864,642 857,105 859,908 171,739 171,466 30.89%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 1.06% -0.19% 1.88% 4.16% 6.80% 9.59% 4.27% -
ROE 0.17% 0.10% 0.70% 1.86% 3.30% 5.75% 2.01% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 6.93 18.24 15.40 19.53 14.78 65.19 67.10 -31.49%
EPS 0.07 0.04 0.28 0.76 1.09 1.15 2.97 -46.43%
DPS 0.00 0.00 0.00 0.00 6.00 5.00 1.00 -
NAPS 0.4005 0.3959 0.401 0.4085 0.33 1.00 1.4747 -19.51%
Adjusted Per Share Value based on latest NOSH - 857,105
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 5.28 13.16 11.75 14.77 11.21 9.88 10.15 -10.31%
EPS 0.05 0.03 0.21 0.57 0.83 0.87 0.45 -30.65%
DPS 0.00 0.00 0.00 0.00 4.55 0.76 0.15 -
NAPS 0.3049 0.2856 0.3059 0.3089 0.2504 0.1515 0.2231 5.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.40 0.67 0.40 0.50 0.52 0.29 0.22 -
P/RPS 5.77 3.67 2.60 2.56 3.52 0.44 0.33 61.07%
P/EPS 571.43 1,675.00 142.86 65.79 47.71 5.04 7.41 106.24%
EY 0.17 0.06 0.70 1.52 2.10 19.83 13.50 -51.75%
DY 0.00 0.00 0.00 0.00 11.54 17.24 4.55 -
P/NAPS 1.00 1.69 1.00 1.22 1.58 0.29 0.15 37.16%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 06/02/07 14/02/06 -
Price 0.40 0.65 0.43 0.41 0.43 0.46 0.21 -
P/RPS 5.77 3.56 2.79 2.10 2.91 0.71 0.31 62.75%
P/EPS 571.43 1,625.00 153.57 53.95 39.45 8.00 7.07 107.86%
EY 0.17 0.06 0.65 1.85 2.53 12.50 14.14 -52.12%
DY 0.00 0.00 0.00 0.00 13.95 10.87 4.76 -
P/NAPS 1.00 1.64 1.07 1.00 1.30 0.46 0.14 38.75%

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