[AVI] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 26.14%
YoY- -14.05%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 399,591 467,613 373,460 301,312 349,072 333,830 276,398 6.33%
PBT 22,555 18,948 5,792 -12,623 -14,095 -11,043 5,978 24.75%
Tax -2,753 -1,656 1,781 554 3,513 4,470 146 -
NP 19,802 17,292 7,573 -12,069 -10,582 -6,573 6,124 21.59%
-
NP to SH 19,879 18,140 7,573 -12,069 -10,582 -7,116 6,124 21.67%
-
Tax Rate 12.21% 8.74% -30.75% - - - -2.44% -
Total Cost 379,789 450,321 365,887 313,381 359,654 340,403 270,274 5.83%
-
Net Worth 171,739 252,861 240,835 183,410 178,698 176,211 160,668 1.11%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,586 1,714 - - - - - -
Div Payout % 43.20% 9.45% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 171,739 252,861 240,835 183,410 178,698 176,211 160,668 1.11%
NOSH 171,739 171,466 171,608 98,080 98,293 98,042 97,968 9.80%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.96% 3.70% 2.03% -4.01% -3.03% -1.97% 2.22% -
ROE 11.58% 7.17% 3.14% -6.58% -5.92% -4.04% 3.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 232.67 272.71 217.62 307.21 355.13 340.50 282.13 -3.15%
EPS 11.58 10.58 4.41 -12.31 -10.77 -7.26 6.25 10.81%
DPS 5.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4747 1.4034 1.87 1.818 1.7973 1.64 -7.91%
Adjusted Per Share Value based on latest NOSH - 98,080
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 35.26 41.26 32.95 26.59 30.80 29.46 24.39 6.33%
EPS 1.75 1.60 0.67 -1.06 -0.93 -0.63 0.54 21.63%
DPS 0.76 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1515 0.2231 0.2125 0.1618 0.1577 0.1555 0.1418 1.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.29 0.22 0.14 0.33 0.21 0.28 0.27 -
P/RPS 0.12 0.08 0.06 0.11 0.06 0.08 0.10 3.08%
P/EPS 2.51 2.08 3.17 -2.68 -1.95 -3.86 4.32 -8.64%
EY 39.91 48.09 31.52 -37.29 -51.27 -25.92 23.15 9.49%
DY 17.24 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.15 0.10 0.18 0.12 0.16 0.16 10.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 28/02/02 27/02/01 -
Price 0.46 0.21 0.21 0.33 0.21 0.25 0.25 -
P/RPS 0.20 0.08 0.10 0.11 0.06 0.07 0.09 14.22%
P/EPS 3.97 1.99 4.76 -2.68 -1.95 -3.44 4.00 -0.12%
EY 25.16 50.38 21.01 -37.29 -51.27 -29.03 25.00 0.10%
DY 10.87 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.14 0.15 0.18 0.12 0.14 0.15 20.52%

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