[AVI] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
10-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 19.71%
YoY- 111.88%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 517,845 392,404 402,674 459,187 359,956 297,410 329,513 7.81%
PBT 18,370 23,708 18,362 15,283 6,919 -17,737 -17,802 -
Tax -4,036 15,180 -4,387 -447 397 1,397 4,686 -
NP 14,334 38,888 13,975 14,836 7,316 -16,340 -13,116 -
-
NP to SH 14,418 34,865 15,097 15,501 7,316 -16,340 -13,116 -
-
Tax Rate 21.97% -64.03% 23.89% 2.92% -5.74% - - -
Total Cost 503,511 353,516 388,699 444,351 352,640 313,750 342,629 6.62%
-
Net Worth 351,438 171,858 272,010 251,636 226,631 175,752 178,799 11.91%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 197,257 8,586 1,714 - - - - -
Div Payout % 1,368.13% 24.63% 11.36% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 351,438 171,858 272,010 251,636 226,631 175,752 178,799 11.91%
NOSH 876,842 171,858 172,093 172,000 98,325 98,016 98,176 43.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.77% 9.91% 3.47% 3.23% 2.03% -5.49% -3.98% -
ROE 4.10% 20.29% 5.55% 6.16% 3.23% -9.30% -7.34% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 59.06 228.33 233.99 266.97 366.08 303.43 335.63 -25.12%
EPS 1.64 20.29 8.77 9.01 7.44 -16.67 -13.36 -
DPS 22.50 5.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 1.00 1.5806 1.463 2.3049 1.7931 1.8212 -22.28%
Adjusted Per Share Value based on latest NOSH - 172,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 45.69 34.63 35.53 40.52 31.76 26.24 29.08 7.81%
EPS 1.27 3.08 1.33 1.37 0.65 -1.44 -1.16 -
DPS 17.41 0.76 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.3101 0.1516 0.24 0.222 0.20 0.1551 0.1578 11.90%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.50 0.57 0.26 0.20 0.16 0.28 0.22 -
P/RPS 0.85 0.25 0.11 0.07 0.04 0.09 0.07 51.54%
P/EPS 30.41 2.81 2.96 2.22 2.15 -1.68 -1.65 -
EY 3.29 35.59 33.74 45.06 46.50 -59.54 -60.73 -
DY 44.99 8.77 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.57 0.16 0.14 0.07 0.16 0.12 47.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 26/11/07 03/11/06 10/11/05 29/11/04 28/11/03 29/11/02 -
Price 0.52 0.56 0.27 0.20 0.13 0.34 0.22 -
P/RPS 0.88 0.25 0.12 0.07 0.04 0.11 0.07 52.42%
P/EPS 31.62 2.76 3.08 2.22 1.75 -2.04 -1.65 -
EY 3.16 36.23 32.49 45.06 57.24 -49.03 -60.73 -
DY 43.26 8.93 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.56 0.17 0.14 0.06 0.19 0.12 48.69%

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