[AVI] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 17.02%
YoY- 139.54%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 558,203 407,497 399,591 467,613 373,460 301,312 349,072 8.13%
PBT 15,854 24,030 22,555 18,948 5,792 -12,623 -14,095 -
Tax -3,196 12,756 -2,753 -1,656 1,781 554 3,513 -
NP 12,658 36,786 19,802 17,292 7,573 -12,069 -10,582 -
-
NP to SH 11,559 34,363 19,879 18,140 7,573 -12,069 -10,582 -
-
Tax Rate 20.16% -53.08% 12.21% 8.74% -30.75% - - -
Total Cost 545,545 370,711 379,789 450,321 365,887 313,381 359,654 7.18%
-
Net Worth 350,127 283,769 171,739 252,861 240,835 183,410 178,698 11.85%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 145,663 51,594 8,586 1,714 - - - -
Div Payout % 1,260.17% 150.15% 43.20% 9.45% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 350,127 283,769 171,739 252,861 240,835 183,410 178,698 11.85%
NOSH 857,105 859,908 171,739 171,466 171,608 98,080 98,293 43.41%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.27% 9.03% 4.96% 3.70% 2.03% -4.01% -3.03% -
ROE 3.30% 12.11% 11.58% 7.17% 3.14% -6.58% -5.92% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 65.13 47.39 232.67 272.71 217.62 307.21 355.13 -24.60%
EPS 1.35 4.00 11.58 10.58 4.41 -12.31 -10.77 -
DPS 16.99 6.00 5.00 1.00 0.00 0.00 0.00 -
NAPS 0.4085 0.33 1.00 1.4747 1.4034 1.87 1.818 -22.01%
Adjusted Per Share Value based on latest NOSH - 171,466
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 49.26 35.96 35.26 41.26 32.95 26.59 30.80 8.13%
EPS 1.02 3.03 1.75 1.60 0.67 -1.06 -0.93 -
DPS 12.85 4.55 0.76 0.15 0.00 0.00 0.00 -
NAPS 0.3089 0.2504 0.1515 0.2231 0.2125 0.1618 0.1577 11.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.52 0.29 0.22 0.14 0.33 0.21 -
P/RPS 0.77 1.10 0.12 0.08 0.06 0.11 0.06 52.95%
P/EPS 37.08 13.01 2.51 2.08 3.17 -2.68 -1.95 -
EY 2.70 7.68 39.91 48.09 31.52 -37.29 -51.27 -
DY 33.99 11.54 17.24 4.55 0.00 0.00 0.00 -
P/NAPS 1.22 1.58 0.29 0.15 0.10 0.18 0.12 47.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 -
Price 0.41 0.43 0.46 0.21 0.21 0.33 0.21 -
P/RPS 0.63 0.91 0.20 0.08 0.10 0.11 0.06 47.92%
P/EPS 30.40 10.76 3.97 1.99 4.76 -2.68 -1.95 -
EY 3.29 9.29 25.16 50.38 21.01 -37.29 -51.27 -
DY 41.45 13.95 10.87 4.76 0.00 0.00 0.00 -
P/NAPS 1.00 1.30 0.46 0.14 0.15 0.18 0.12 42.34%

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