[AVI] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 149.13%
YoY- 115.14%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 391,492 428,613 434,210 348,182 298,271 340,227 333,584 2.70%
PBT 23,552 19,909 11,974 2,723 -20,302 -16,498 2,450 45.79%
Tax 15,135 -4,204 464 -61 2,720 4,095 795 63.36%
NP 38,687 15,705 12,438 2,662 -17,582 -12,403 3,245 51.11%
-
NP to SH 35,144 16,922 12,949 2,662 -17,582 -12,403 2,702 53.32%
-
Tax Rate -64.26% 21.12% -3.88% 2.24% - - -32.45% -
Total Cost 352,805 412,908 421,772 345,520 315,853 352,630 330,339 1.10%
-
Net Worth 171,822 264,507 246,647 195,288 177,144 182,083 185,794 -1.29%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 8,586 1,714 - - - - - -
Div Payout % 24.43% 10.13% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 171,822 264,507 246,647 195,288 177,144 182,083 185,794 -1.29%
NOSH 171,822 171,468 171,832 97,982 98,086 97,983 98,727 9.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.88% 3.66% 2.86% 0.76% -5.89% -3.65% 0.97% -
ROE 20.45% 6.40% 5.25% 1.36% -9.93% -6.81% 1.45% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 227.85 249.97 252.69 355.35 304.09 347.23 337.88 -6.35%
EPS 20.45 9.87 7.54 2.72 -17.92 -12.66 2.74 39.77%
DPS 5.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5426 1.4354 1.9931 1.806 1.8583 1.8819 -9.99%
Adjusted Per Share Value based on latest NOSH - 97,982
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 34.54 37.82 38.31 30.72 26.32 30.02 29.44 2.69%
EPS 3.10 1.49 1.14 0.23 -1.55 -1.09 0.24 53.14%
DPS 0.76 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.2334 0.2176 0.1723 0.1563 0.1607 0.1639 -1.29%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.57 0.27 0.20 0.29 0.23 0.27 0.24 -
P/RPS 0.25 0.11 0.08 0.08 0.08 0.08 0.07 23.62%
P/EPS 2.79 2.74 2.65 10.67 -1.28 -2.13 8.77 -17.36%
EY 35.88 36.55 37.68 9.37 -77.93 -46.88 11.40 21.04%
DY 8.77 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.18 0.14 0.15 0.13 0.15 0.13 27.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 28/08/06 29/08/05 30/08/04 28/08/03 30/08/02 02/10/01 -
Price 0.58 0.27 0.19 0.18 0.28 0.24 0.24 -
P/RPS 0.25 0.11 0.08 0.05 0.09 0.07 0.07 23.62%
P/EPS 2.84 2.74 2.52 6.63 -1.56 -1.90 8.77 -17.12%
EY 35.26 36.55 39.66 15.09 -64.02 -52.74 11.40 20.69%
DY 8.62 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.18 0.13 0.09 0.16 0.13 0.13 28.29%

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