[AVI] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -68.09%
YoY- 111.78%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 102,545 116,057 142,839 107,340 92,312 54,627 91,138 1.98%
PBT 5,786 4,937 4,929 1,247 -5,646 -3,726 13 176.18%
Tax 14,437 -1,497 -1,169 -546 -304 3,726 972 56.75%
NP 20,223 3,440 3,760 701 -5,950 0 985 65.43%
-
NP to SH 18,632 4,009 3,760 701 -5,950 -3,119 985 63.19%
-
Tax Rate -249.52% 30.32% 23.72% 43.79% - - -7,476.92% -
Total Cost 82,322 112,617 139,079 106,639 98,262 54,627 90,153 -1.50%
-
Net Worth 171,763 171,785 172,030 196,037 177,129 178,508 185,056 -1.23%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 171,763 171,785 172,030 196,037 177,129 178,508 185,056 -1.23%
NOSH 171,763 171,785 172,030 98,018 98,154 98,081 97,913 9.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.72% 2.96% 2.63% 0.65% -6.45% 0.00% 1.08% -
ROE 10.85% 2.33% 2.19% 0.36% -3.36% -1.75% 0.53% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 59.70 67.56 83.03 109.51 94.05 55.70 93.08 -7.13%
EPS 2.17 2.33 2.19 0.71 -6.06 -3.18 1.00 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 2.00 1.8046 1.82 1.89 -10.06%
Adjusted Per Share Value based on latest NOSH - 98,018
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.05 10.24 12.60 9.47 8.15 4.82 8.04 1.99%
EPS 1.64 0.35 0.33 0.06 -0.53 -0.28 0.09 62.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.1516 0.1518 0.173 0.1563 0.1575 0.1633 -1.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.46 0.20 0.22 0.33 0.20 0.30 0.22 -
P/RPS 0.77 0.30 0.26 0.30 0.21 0.54 0.24 21.43%
P/EPS 4.24 8.57 10.07 46.14 -3.30 -9.43 21.87 -23.91%
EY 23.58 11.67 9.93 2.17 -30.31 -10.60 4.57 31.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.20 0.22 0.17 0.11 0.16 0.12 25.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 09/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.54 0.28 0.20 0.30 0.22 0.30 0.24 -
P/RPS 0.90 0.41 0.24 0.27 0.23 0.54 0.26 22.98%
P/EPS 4.98 12.00 9.15 41.95 -3.63 -9.43 23.86 -22.97%
EY 20.09 8.33 10.93 2.38 -27.55 -10.60 4.19 29.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.28 0.20 0.15 0.12 0.16 0.13 26.77%

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