[AVI] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 6.4%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 168,954 200,234 180,954 217,748 228,222 379,910 510,713 -16.82%
PBT -40,463 -3,609 2,614 3,681 2,878 2,005 4,166 -
Tax -1,826 -927 -951 -861 -1,229 -2,263 -2,681 -6.19%
NP -42,289 -4,536 1,663 2,820 1,649 -258 1,485 -
-
NP to SH -42,132 -4,714 1,546 2,129 1,773 694 685 -
-
Tax Rate - - 36.38% 23.39% 42.70% 112.87% 64.35% -
Total Cost 211,243 204,770 179,291 214,928 226,573 380,168 509,228 -13.62%
-
Net Worth 298,260 350,028 349,945 347,799 344,622 305,847 338,743 -2.09%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 298,260 350,028 349,945 347,799 344,622 305,847 338,743 -2.09%
NOSH 858,552 858,552 858,552 858,552 858,552 765,000 858,666 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -25.03% -2.27% 0.92% 1.30% 0.72% -0.07% 0.29% -
ROE -14.13% -1.35% 0.44% 0.61% 0.51% 0.23% 0.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.68 23.25 21.08 25.36 26.58 49.66 59.48 -16.82%
EPS -4.91 -0.55 0.18 0.25 0.21 0.09 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3474 0.4064 0.4076 0.4051 0.4014 0.3998 0.3945 -2.09%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.91 17.67 15.97 19.21 20.14 33.52 45.06 -16.81%
EPS -3.72 -0.42 0.14 0.19 0.16 0.06 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2632 0.3089 0.3088 0.3069 0.3041 0.2699 0.2989 -2.09%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.32 0.38 0.39 0.385 0.40 0.48 0.40 -
P/RPS 1.63 1.63 1.85 1.52 1.50 0.97 0.67 15.95%
P/EPS -6.52 -69.43 216.58 155.26 193.69 529.11 501.41 -
EY -15.34 -1.44 0.46 0.64 0.52 0.19 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.94 0.96 0.95 1.00 1.20 1.01 -1.54%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 25/11/14 29/11/13 30/11/12 29/11/11 30/11/10 -
Price 0.32 0.385 0.395 0.385 0.43 0.48 0.50 -
P/RPS 1.63 1.66 1.87 1.52 1.62 0.97 0.84 11.67%
P/EPS -6.52 -70.34 219.36 155.26 208.22 529.11 626.76 -
EY -15.34 -1.42 0.46 0.64 0.48 0.19 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.97 0.95 1.07 1.20 1.27 -5.22%

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