[AVI] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 88.68%
YoY- 364.75%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 129,734 99,383 108,604 102,545 116,057 142,839 107,340 3.20%
PBT -415 1,110 4,211 5,786 4,937 4,929 1,247 -
Tax -1,809 -2,074 -2,621 14,437 -1,497 -1,169 -546 22.08%
NP -2,224 -964 1,590 20,223 3,440 3,760 701 -
-
NP to SH -2,960 -715 1,571 18,632 4,009 3,760 701 -
-
Tax Rate - 186.85% 62.24% -249.52% 30.32% 23.72% 43.79% -
Total Cost 131,958 100,347 107,014 82,322 112,617 139,079 106,639 3.61%
-
Net Worth 344,694 356,516 258,337 171,763 171,785 172,030 196,037 9.85%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 40,218 145,663 - - - - -
Div Payout % - 0.00% 9,272.00% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 344,694 356,516 258,337 171,763 171,785 172,030 196,037 9.85%
NOSH 870,000 893,750 856,842 171,763 171,785 172,030 98,018 43.86%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -1.71% -0.97% 1.46% 19.72% 2.96% 2.63% 0.65% -
ROE -0.86% -0.20% 0.61% 10.85% 2.33% 2.19% 0.36% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 14.91 11.12 12.67 59.70 67.56 83.03 109.51 -28.26%
EPS -0.34 -0.08 0.18 2.17 2.33 2.19 0.71 -
DPS 0.00 4.50 17.00 0.00 0.00 0.00 0.00 -
NAPS 0.3962 0.3989 0.3015 1.00 1.00 1.00 2.00 -23.63%
Adjusted Per Share Value based on latest NOSH - 171,763
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.45 8.77 9.58 9.05 10.24 12.60 9.47 3.21%
EPS -0.26 -0.06 0.14 1.64 0.35 0.33 0.06 -
DPS 0.00 3.55 12.85 0.00 0.00 0.00 0.00 -
NAPS 0.3042 0.3146 0.228 0.1516 0.1516 0.1518 0.173 9.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.40 0.58 0.49 0.46 0.20 0.22 0.33 -
P/RPS 2.68 5.22 3.87 0.77 0.30 0.26 0.30 44.02%
P/EPS -117.57 -725.00 267.25 4.24 8.57 10.07 46.14 -
EY -0.85 -0.14 0.37 23.58 11.67 9.93 2.17 -
DY 0.00 7.76 34.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.45 1.63 0.46 0.20 0.22 0.17 34.56%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 09/05/05 31/05/04 -
Price 0.71 0.48 0.55 0.54 0.28 0.20 0.30 -
P/RPS 4.76 4.32 4.34 0.90 0.41 0.24 0.27 61.29%
P/EPS -208.68 -600.00 299.98 4.98 12.00 9.15 41.95 -
EY -0.48 -0.17 0.33 20.09 8.33 10.93 2.38 -
DY 0.00 9.38 30.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.20 1.82 0.54 0.28 0.20 0.15 51.13%

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