[AVI] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 722.37%
YoY- -62.83%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 50,908 59,830 149,131 133,168 167,416 127,058 111,965 -12.29%
PBT 646 949 -108 2,784 7,084 9,600 9,278 -35.83%
Tax -344 -316 -171 -281 -125 -965 1,459 -
NP 302 633 -279 2,503 6,959 8,635 10,737 -44.82%
-
NP to SH 205 604 327 2,421 6,514 9,373 9,875 -47.54%
-
Tax Rate 53.25% 33.30% - 10.09% 1.76% 10.05% -15.73% -
Total Cost 50,606 59,197 149,410 130,665 160,457 118,423 101,228 -10.90%
-
Net Worth 344,708 345,574 323,648 346,721 350,127 283,769 171,739 12.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 51,594 8,586 -
Div Payout % - - - - - 550.46% 86.96% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 344,708 345,574 323,648 346,721 350,127 283,769 171,739 12.30%
NOSH 858,552 862,857 817,500 864,642 857,105 859,908 171,739 30.73%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.59% 1.06% -0.19% 1.88% 4.16% 6.80% 9.59% -
ROE 0.06% 0.17% 0.10% 0.70% 1.86% 3.30% 5.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.93 6.93 18.24 15.40 19.53 14.78 65.19 -32.91%
EPS 0.02 0.07 0.04 0.28 0.76 1.09 1.15 -49.06%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 5.00 -
NAPS 0.4015 0.4005 0.3959 0.401 0.4085 0.33 1.00 -14.09%
Adjusted Per Share Value based on latest NOSH - 864,642
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.49 5.28 13.16 11.75 14.77 11.21 9.88 -12.30%
EPS 0.02 0.05 0.03 0.21 0.57 0.83 0.87 -46.64%
DPS 0.00 0.00 0.00 0.00 0.00 4.55 0.76 -
NAPS 0.3042 0.3049 0.2856 0.3059 0.3089 0.2504 0.1515 12.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.41 0.40 0.67 0.40 0.50 0.52 0.29 -
P/RPS 6.91 5.77 3.67 2.60 2.56 3.52 0.44 58.18%
P/EPS 1,717.10 571.43 1,675.00 142.86 65.79 47.71 5.04 164.04%
EY 0.06 0.17 0.06 0.70 1.52 2.10 19.83 -61.93%
DY 0.00 0.00 0.00 0.00 0.00 11.54 17.24 -
P/NAPS 1.02 1.00 1.69 1.00 1.22 1.58 0.29 23.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 06/02/07 -
Price 0.42 0.40 0.65 0.43 0.41 0.43 0.46 -
P/RPS 7.08 5.77 3.56 2.79 2.10 2.91 0.71 46.65%
P/EPS 1,758.98 571.43 1,625.00 153.57 53.95 39.45 8.00 145.47%
EY 0.06 0.17 0.06 0.65 1.85 2.53 12.50 -58.89%
DY 0.00 0.00 0.00 0.00 0.00 13.95 10.87 -
P/NAPS 1.05 1.00 1.64 1.07 1.00 1.30 0.46 14.73%

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