[AVI] YoY TTM Result on 30-Jun-2005 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 21.79%
YoY- 386.44%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 462,692 391,492 428,613 434,210 348,182 298,271 340,227 5.25%
PBT 19,462 23,552 19,909 11,974 2,723 -20,302 -16,498 -
Tax -4,105 15,135 -4,204 464 -61 2,720 4,095 -
NP 15,357 38,687 15,705 12,438 2,662 -17,582 -12,403 -
-
NP to SH 15,433 35,144 16,922 12,949 2,662 -17,582 -12,403 -
-
Tax Rate 21.09% -64.26% 21.12% -3.88% 2.24% - - -
Total Cost 447,335 352,805 412,908 421,772 345,520 315,853 352,630 4.04%
-
Net Worth 261,643 171,822 264,507 246,647 195,288 177,144 182,083 6.22%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 197,257 8,586 1,714 - - - - -
Div Payout % 1,278.15% 24.43% 10.13% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 261,643 171,822 264,507 246,647 195,288 177,144 182,083 6.22%
NOSH 860,952 171,822 171,468 171,832 97,982 98,086 97,983 43.60%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.32% 9.88% 3.66% 2.86% 0.76% -5.89% -3.65% -
ROE 5.90% 20.45% 6.40% 5.25% 1.36% -9.93% -6.81% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 53.74 227.85 249.97 252.69 355.35 304.09 347.23 -26.70%
EPS 1.79 20.45 9.87 7.54 2.72 -17.92 -12.66 -
DPS 22.91 5.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3039 1.00 1.5426 1.4354 1.9931 1.806 1.8583 -26.03%
Adjusted Per Share Value based on latest NOSH - 171,832
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 40.83 34.54 37.82 38.31 30.72 26.32 30.02 5.25%
EPS 1.36 3.10 1.49 1.14 0.23 -1.55 -1.09 -
DPS 17.41 0.76 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.2309 0.1516 0.2334 0.2176 0.1723 0.1563 0.1607 6.22%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.50 0.57 0.27 0.20 0.29 0.23 0.27 -
P/RPS 0.93 0.25 0.11 0.08 0.08 0.08 0.08 50.45%
P/EPS 27.89 2.79 2.74 2.65 10.67 -1.28 -2.13 -
EY 3.59 35.88 36.55 37.68 9.37 -77.93 -46.88 -
DY 45.82 8.77 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.57 0.18 0.14 0.15 0.13 0.15 49.07%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 28/08/06 29/08/05 30/08/04 28/08/03 30/08/02 -
Price 0.52 0.58 0.27 0.19 0.18 0.28 0.24 -
P/RPS 0.97 0.25 0.11 0.08 0.05 0.09 0.07 54.91%
P/EPS 29.01 2.84 2.74 2.52 6.63 -1.56 -1.90 -
EY 3.45 35.26 36.55 39.66 15.09 -64.02 -52.74 -
DY 44.06 8.62 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.58 0.18 0.13 0.09 0.16 0.13 53.58%

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