[AVI] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 174.83%
YoY- 144.77%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 392,404 402,674 459,187 359,956 297,410 329,513 355,311 1.66%
PBT 23,708 18,362 15,283 6,919 -17,737 -17,802 -3,023 -
Tax 15,180 -4,387 -447 397 1,397 4,686 2,939 31.45%
NP 38,888 13,975 14,836 7,316 -16,340 -13,116 -84 -
-
NP to SH 34,865 15,097 15,501 7,316 -16,340 -13,116 -627 -
-
Tax Rate -64.03% 23.89% 2.92% -5.74% - - - -
Total Cost 353,516 388,699 444,351 352,640 313,750 342,629 355,395 -0.08%
-
Net Worth 171,858 272,010 251,636 226,631 175,752 178,799 179,195 -0.69%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 8,586 1,714 - - - - - -
Div Payout % 24.63% 11.36% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 171,858 272,010 251,636 226,631 175,752 178,799 179,195 -0.69%
NOSH 171,858 172,093 172,000 98,325 98,016 98,176 98,006 9.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.91% 3.47% 3.23% 2.03% -5.49% -3.98% -0.02% -
ROE 20.29% 5.55% 6.16% 3.23% -9.30% -7.34% -0.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 228.33 233.99 266.97 366.08 303.43 335.63 362.54 -7.41%
EPS 20.29 8.77 9.01 7.44 -16.67 -13.36 -0.64 -
DPS 5.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5806 1.463 2.3049 1.7931 1.8212 1.8284 -9.56%
Adjusted Per Share Value based on latest NOSH - 98,325
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.63 35.53 40.52 31.76 26.24 29.08 31.35 1.67%
EPS 3.08 1.33 1.37 0.65 -1.44 -1.16 -0.06 -
DPS 0.76 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.24 0.222 0.20 0.1551 0.1578 0.1581 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.57 0.26 0.20 0.16 0.28 0.22 0.23 -
P/RPS 0.25 0.11 0.07 0.04 0.09 0.07 0.06 26.83%
P/EPS 2.81 2.96 2.22 2.15 -1.68 -1.65 -35.95 -
EY 35.59 33.74 45.06 46.50 -59.54 -60.73 -2.78 -
DY 8.77 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.16 0.14 0.07 0.16 0.12 0.13 27.92%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 03/11/06 10/11/05 29/11/04 28/11/03 29/11/02 29/11/01 -
Price 0.56 0.27 0.20 0.13 0.34 0.22 0.23 -
P/RPS 0.25 0.12 0.07 0.04 0.11 0.07 0.06 26.83%
P/EPS 2.76 3.08 2.22 1.75 -2.04 -1.65 -35.95 -
EY 36.23 32.49 45.06 57.24 -49.03 -60.73 -2.78 -
DY 8.93 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.17 0.14 0.06 0.19 0.12 0.13 27.54%

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