[AVI] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 12.73%
YoY- 24.36%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 184,998 188,759 203,955 208,551 231,204 446,639 478,214 -14.62%
PBT -24,173 -776 3,182 3,490 2,597 3,078 2,598 -
Tax -1,507 -921 -928 -1,115 -1,112 -2,345 -2,561 -8.45%
NP -25,680 -1,697 2,254 2,375 1,485 733 37 -
-
NP to SH -25,465 -1,950 1,897 2,001 1,609 1,829 -992 71.66%
-
Tax Rate - - 29.16% 31.95% 42.82% 76.19% 98.58% -
Total Cost 210,678 190,456 201,701 206,176 229,719 445,906 478,177 -12.75%
-
Net Worth 314,815 347,799 349,859 346,597 345,052 315,368 251,648 3.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 314,815 347,799 349,859 346,597 345,052 315,368 251,648 3.79%
NOSH 858,552 858,552 858,552 858,552 858,552 790,000 640,000 5.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -13.88% -0.90% 1.11% 1.14% 0.64% 0.16% 0.01% -
ROE -8.09% -0.56% 0.54% 0.58% 0.47% 0.58% -0.39% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 21.63 21.99 23.76 24.29 26.93 56.54 74.72 -18.65%
EPS -2.98 -0.23 0.22 0.23 0.19 0.23 -0.16 62.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.368 0.4051 0.4075 0.4037 0.4019 0.3992 0.3932 -1.09%
Adjusted Per Share Value based on latest NOSH - 858,552
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.32 16.66 18.00 18.40 20.40 39.41 42.20 -14.63%
EPS -2.25 -0.17 0.17 0.18 0.14 0.16 -0.09 70.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2778 0.3069 0.3087 0.3058 0.3045 0.2783 0.2221 3.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.37 0.38 0.395 0.40 0.41 0.62 0.43 -
P/RPS 1.71 1.73 1.66 1.65 1.52 1.10 0.58 19.72%
P/EPS -12.43 -167.31 178.77 171.62 218.77 267.80 -277.42 -40.37%
EY -8.05 -0.60 0.56 0.58 0.46 0.37 -0.36 67.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 0.97 0.99 1.02 1.55 1.09 -1.26%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 28/08/15 29/08/14 30/08/13 30/08/12 25/08/11 30/08/10 -
Price 0.36 0.375 0.395 0.38 0.41 0.50 0.45 -
P/RPS 1.66 1.71 1.66 1.56 1.52 0.88 0.60 18.46%
P/EPS -12.09 -165.11 178.77 163.04 218.77 215.97 -290.32 -41.09%
EY -8.27 -0.61 0.56 0.61 0.46 0.46 -0.34 70.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.93 0.97 0.94 1.02 1.25 1.14 -2.48%

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