[AVI] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -7.98%
YoY- 30.68%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 510,815 462,692 391,492 428,613 434,210 348,182 298,271 9.37%
PBT 13,241 19,462 23,552 19,909 11,974 2,723 -20,302 -
Tax -4,657 -4,105 15,135 -4,204 464 -61 2,720 -
NP 8,584 15,357 38,687 15,705 12,438 2,662 -17,582 -
-
NP to SH 8,110 15,433 35,144 16,922 12,949 2,662 -17,582 -
-
Tax Rate 35.17% 21.09% -64.26% 21.12% -3.88% 2.24% - -
Total Cost 502,231 447,335 352,805 412,908 421,772 345,520 315,853 8.02%
-
Net Worth 346,320 261,643 171,822 264,507 246,647 195,288 177,144 11.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 40,218 197,257 8,586 1,714 - - - -
Div Payout % 495.92% 1,278.15% 24.43% 10.13% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 346,320 261,643 171,822 264,507 246,647 195,288 177,144 11.81%
NOSH 866,666 860,952 171,822 171,468 171,832 97,982 98,086 43.73%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 1.68% 3.32% 9.88% 3.66% 2.86% 0.76% -5.89% -
ROE 2.34% 5.90% 20.45% 6.40% 5.25% 1.36% -9.93% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 58.94 53.74 227.85 249.97 252.69 355.35 304.09 -23.90%
EPS 0.94 1.79 20.45 9.87 7.54 2.72 -17.92 -
DPS 4.64 22.91 5.00 1.00 0.00 0.00 0.00 -
NAPS 0.3996 0.3039 1.00 1.5426 1.4354 1.9931 1.806 -22.21%
Adjusted Per Share Value based on latest NOSH - 171,468
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 45.07 40.83 34.54 37.82 38.31 30.72 26.32 9.36%
EPS 0.72 1.36 3.10 1.49 1.14 0.23 -1.55 -
DPS 3.55 17.41 0.76 0.15 0.00 0.00 0.00 -
NAPS 0.3056 0.2309 0.1516 0.2334 0.2176 0.1723 0.1563 11.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.42 0.50 0.57 0.27 0.20 0.29 0.23 -
P/RPS 0.71 0.93 0.25 0.11 0.08 0.08 0.08 43.84%
P/EPS 44.88 27.89 2.79 2.74 2.65 10.67 -1.28 -
EY 2.23 3.59 35.88 36.55 37.68 9.37 -77.93 -
DY 11.05 45.82 8.77 3.70 0.00 0.00 0.00 -
P/NAPS 1.05 1.65 0.57 0.18 0.14 0.15 0.13 41.60%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 28/08/06 29/08/05 30/08/04 28/08/03 -
Price 0.40 0.52 0.58 0.27 0.19 0.18 0.28 -
P/RPS 0.68 0.97 0.25 0.11 0.08 0.05 0.09 40.03%
P/EPS 42.75 29.01 2.84 2.74 2.52 6.63 -1.56 -
EY 2.34 3.45 35.26 36.55 39.66 15.09 -64.02 -
DY 11.60 44.06 8.62 3.70 0.00 0.00 0.00 -
P/NAPS 1.00 1.71 0.58 0.18 0.13 0.09 0.16 35.68%

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