[AVI] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -222.26%
YoY- -313.99%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 53,911 54,398 107,424 129,734 99,383 108,604 102,545 -10.15%
PBT 1,611 942 1,427 -415 1,110 4,211 5,786 -19.17%
Tax -295 -283 -1,668 -1,809 -2,074 -2,621 14,437 -
NP 1,316 659 -241 -2,224 -964 1,590 20,223 -36.55%
-
NP to SH 1,040 630 -23 -2,960 -715 1,571 18,632 -38.15%
-
Tax Rate 18.31% 30.04% 116.89% - 186.85% 62.24% -249.52% -
Total Cost 52,595 53,739 107,665 131,958 100,347 107,014 82,322 -7.18%
-
Net Worth 345,910 344,107 350,768 344,694 356,516 258,337 171,763 12.36%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 40,218 145,663 - -
Div Payout % - - - - 0.00% 9,272.00% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 345,910 344,107 350,768 344,694 356,516 258,337 171,763 12.36%
NOSH 858,552 858,552 880,000 870,000 893,750 856,842 171,763 30.72%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.44% 1.21% -0.22% -1.71% -0.97% 1.46% 19.72% -
ROE 0.30% 0.18% -0.01% -0.86% -0.20% 0.61% 10.85% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.28 6.34 12.21 14.91 11.12 12.67 59.70 -31.27%
EPS 0.12 0.07 0.00 -0.34 -0.08 0.18 2.17 -38.24%
DPS 0.00 0.00 0.00 0.00 4.50 17.00 0.00 -
NAPS 0.4029 0.4008 0.3986 0.3962 0.3989 0.3015 1.00 -14.04%
Adjusted Per Share Value based on latest NOSH - 870,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.76 4.80 9.48 11.45 8.77 9.58 9.05 -10.14%
EPS 0.09 0.06 0.00 -0.26 -0.06 0.14 1.64 -38.32%
DPS 0.00 0.00 0.00 0.00 3.55 12.85 0.00 -
NAPS 0.3052 0.3036 0.3095 0.3042 0.3146 0.228 0.1516 12.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.39 0.41 0.68 0.40 0.58 0.49 0.46 -
P/RPS 6.21 6.47 5.57 2.68 5.22 3.87 0.77 41.56%
P/EPS 321.96 558.74 -26,017.39 -117.57 -725.00 267.25 4.24 105.64%
EY 0.31 0.18 0.00 -0.85 -0.14 0.37 23.58 -51.38%
DY 0.00 0.00 0.00 0.00 7.76 34.69 0.00 -
P/NAPS 0.97 1.02 1.71 1.01 1.45 1.63 0.46 13.22%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.405 0.41 0.65 0.71 0.48 0.55 0.54 -
P/RPS 6.45 6.47 5.32 4.76 4.32 4.34 0.90 38.81%
P/EPS 334.34 558.74 -24,869.56 -208.68 -600.00 299.98 4.98 101.47%
EY 0.30 0.18 0.00 -0.48 -0.17 0.33 20.09 -50.34%
DY 0.00 0.00 0.00 0.00 9.38 30.91 0.00 -
P/NAPS 1.01 1.02 1.63 1.79 1.20 1.82 0.54 10.98%

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