[AVI] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -143.14%
YoY- -112.23%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 208,551 231,204 446,639 478,214 510,815 462,692 391,492 -9.95%
PBT 3,490 2,597 3,078 2,598 13,241 19,462 23,552 -27.23%
Tax -1,115 -1,112 -2,345 -2,561 -4,657 -4,105 15,135 -
NP 2,375 1,485 733 37 8,584 15,357 38,687 -37.16%
-
NP to SH 2,001 1,609 1,829 -992 8,110 15,433 35,144 -37.94%
-
Tax Rate 31.95% 42.82% 76.19% 98.58% 35.17% 21.09% -64.26% -
Total Cost 206,176 229,719 445,906 478,177 502,231 447,335 352,805 -8.55%
-
Net Worth 346,597 345,052 315,368 251,648 346,320 261,643 171,822 12.39%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 40,218 197,257 8,586 -
Div Payout % - - - - 495.92% 1,278.15% 24.43% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 346,597 345,052 315,368 251,648 346,320 261,643 171,822 12.39%
NOSH 858,552 858,552 790,000 640,000 866,666 860,952 171,822 30.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.14% 0.64% 0.16% 0.01% 1.68% 3.32% 9.88% -
ROE 0.58% 0.47% 0.58% -0.39% 2.34% 5.90% 20.45% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 24.29 26.93 56.54 74.72 58.94 53.74 227.85 -31.11%
EPS 0.23 0.19 0.23 -0.16 0.94 1.79 20.45 -52.63%
DPS 0.00 0.00 0.00 0.00 4.64 22.91 5.00 -
NAPS 0.4037 0.4019 0.3992 0.3932 0.3996 0.3039 1.00 -14.01%
Adjusted Per Share Value based on latest NOSH - 640,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.40 20.40 39.41 42.20 45.07 40.83 34.54 -9.95%
EPS 0.18 0.14 0.16 -0.09 0.72 1.36 3.10 -37.74%
DPS 0.00 0.00 0.00 0.00 3.55 17.41 0.76 -
NAPS 0.3058 0.3045 0.2783 0.2221 0.3056 0.2309 0.1516 12.39%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.40 0.41 0.62 0.43 0.42 0.50 0.57 -
P/RPS 1.65 1.52 1.10 0.58 0.71 0.93 0.25 36.91%
P/EPS 171.62 218.77 267.80 -277.42 44.88 27.89 2.79 98.55%
EY 0.58 0.46 0.37 -0.36 2.23 3.59 35.88 -49.68%
DY 0.00 0.00 0.00 0.00 11.05 45.82 8.77 -
P/NAPS 0.99 1.02 1.55 1.09 1.05 1.65 0.57 9.62%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 25/08/11 30/08/10 27/08/09 28/08/08 30/08/07 -
Price 0.38 0.41 0.50 0.45 0.40 0.52 0.58 -
P/RPS 1.56 1.52 0.88 0.60 0.68 0.97 0.25 35.64%
P/EPS 163.04 218.77 215.97 -290.32 42.75 29.01 2.84 96.28%
EY 0.61 0.46 0.46 -0.34 2.34 3.45 35.26 -49.11%
DY 0.00 0.00 0.00 0.00 11.60 44.06 8.62 -
P/NAPS 0.94 1.02 1.25 1.14 1.00 1.71 0.58 8.37%

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