[AVI] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -36.27%
YoY- -41.76%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 428,613 434,210 348,182 298,271 340,227 333,584 254,168 9.09%
PBT 19,909 11,974 2,723 -20,302 -16,498 2,450 8,245 15.81%
Tax -4,204 464 -61 2,720 4,095 795 -1,119 24.66%
NP 15,705 12,438 2,662 -17,582 -12,403 3,245 7,126 14.07%
-
NP to SH 16,922 12,949 2,662 -17,582 -12,403 2,702 7,126 15.49%
-
Tax Rate 21.12% -3.88% 2.24% - - -32.45% 13.57% -
Total Cost 412,908 421,772 345,520 315,853 352,630 330,339 247,042 8.93%
-
Net Worth 264,507 246,647 195,288 177,144 182,083 185,794 143,199 10.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,714 - - - - - - -
Div Payout % 10.13% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 264,507 246,647 195,288 177,144 182,083 185,794 143,199 10.76%
NOSH 171,468 171,832 97,982 98,086 97,983 98,727 80,000 13.54%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.66% 2.86% 0.76% -5.89% -3.65% 0.97% 2.80% -
ROE 6.40% 5.25% 1.36% -9.93% -6.81% 1.45% 4.98% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 249.97 252.69 355.35 304.09 347.23 337.88 317.71 -3.91%
EPS 9.87 7.54 2.72 -17.92 -12.66 2.74 8.91 1.71%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5426 1.4354 1.9931 1.806 1.8583 1.8819 1.79 -2.44%
Adjusted Per Share Value based on latest NOSH - 98,086
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 37.82 38.31 30.72 26.32 30.02 29.44 22.43 9.09%
EPS 1.49 1.14 0.23 -1.55 -1.09 0.24 0.63 15.41%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.2176 0.1723 0.1563 0.1607 0.1639 0.1264 10.75%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.27 0.20 0.29 0.23 0.27 0.24 0.48 -
P/RPS 0.11 0.08 0.08 0.08 0.08 0.07 0.15 -5.03%
P/EPS 2.74 2.65 10.67 -1.28 -2.13 8.77 5.39 -10.65%
EY 36.55 37.68 9.37 -77.93 -46.88 11.40 18.56 11.95%
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.15 0.13 0.15 0.13 0.27 -6.53%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 30/08/04 28/08/03 30/08/02 02/10/01 30/08/00 -
Price 0.27 0.19 0.18 0.28 0.24 0.24 0.45 -
P/RPS 0.11 0.08 0.05 0.09 0.07 0.07 0.14 -3.93%
P/EPS 2.74 2.52 6.63 -1.56 -1.90 8.77 5.05 -9.68%
EY 36.55 39.66 15.09 -64.02 -52.74 11.40 19.79 10.76%
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.13 0.09 0.16 0.13 0.13 0.25 -5.32%

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