[AVI] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -19.83%
YoY- -66.36%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 290,609 526,676 431,764 558,203 407,497 399,591 467,613 -7.61%
PBT 3,062 1,274 6,396 15,854 24,030 22,555 18,948 -26.18%
Tax -2,408 -2,571 -4,744 -3,196 12,756 -2,753 -1,656 6.43%
NP 654 -1,297 1,652 12,658 36,786 19,802 17,292 -42.04%
-
NP to SH 971 -1,409 1,962 11,559 34,363 19,879 18,140 -38.59%
-
Tax Rate 78.64% 201.81% 74.17% 20.16% -53.08% 12.21% 8.74% -
Total Cost 289,955 527,973 430,112 545,545 370,711 379,789 450,321 -7.07%
-
Net Worth 345,574 323,648 346,721 350,127 283,769 171,739 252,861 5.34%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 40,218 145,663 51,594 8,586 1,714 -
Div Payout % - - 2,049.89% 1,260.17% 150.15% 43.20% 9.45% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 345,574 323,648 346,721 350,127 283,769 171,739 252,861 5.34%
NOSH 862,857 817,500 864,642 857,105 859,908 171,739 171,466 30.89%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.23% -0.25% 0.38% 2.27% 9.03% 4.96% 3.70% -
ROE 0.28% -0.44% 0.57% 3.30% 12.11% 11.58% 7.17% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 33.68 64.43 49.94 65.13 47.39 232.67 272.71 -29.42%
EPS 0.11 -0.17 0.23 1.35 4.00 11.58 10.58 -53.26%
DPS 0.00 0.00 4.65 16.99 6.00 5.00 1.00 -
NAPS 0.4005 0.3959 0.401 0.4085 0.33 1.00 1.4747 -19.51%
Adjusted Per Share Value based on latest NOSH - 857,105
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.64 46.47 38.10 49.26 35.96 35.26 41.26 -7.61%
EPS 0.09 -0.12 0.17 1.02 3.03 1.75 1.60 -38.08%
DPS 0.00 0.00 3.55 12.85 4.55 0.76 0.15 -
NAPS 0.3049 0.2856 0.3059 0.3089 0.2504 0.1515 0.2231 5.34%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.40 0.67 0.40 0.50 0.52 0.29 0.22 -
P/RPS 1.19 1.04 0.80 0.77 1.10 0.12 0.08 56.79%
P/EPS 355.45 -388.73 176.28 37.08 13.01 2.51 2.08 135.47%
EY 0.28 -0.26 0.57 2.70 7.68 39.91 48.09 -57.56%
DY 0.00 0.00 11.63 33.99 11.54 17.24 4.55 -
P/NAPS 1.00 1.69 1.00 1.22 1.58 0.29 0.15 37.16%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 06/02/07 14/02/06 -
Price 0.40 0.65 0.43 0.41 0.43 0.46 0.21 -
P/RPS 1.19 1.01 0.86 0.63 0.91 0.20 0.08 56.79%
P/EPS 355.45 -377.13 189.50 30.40 10.76 3.97 1.99 137.21%
EY 0.28 -0.27 0.53 3.29 9.29 25.16 50.38 -57.89%
DY 0.00 0.00 10.82 41.45 13.95 10.87 4.76 -
P/NAPS 1.00 1.64 1.07 1.00 1.30 0.46 0.14 38.75%

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