[AVI] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -67.6%
YoY- -83.03%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 219,300 290,609 526,676 431,764 558,203 407,497 399,591 -9.50%
PBT 2,575 3,062 1,274 6,396 15,854 24,030 22,555 -30.32%
Tax -1,257 -2,408 -2,571 -4,744 -3,196 12,756 -2,753 -12.23%
NP 1,318 654 -1,297 1,652 12,658 36,786 19,802 -36.31%
-
NP to SH 1,374 971 -1,409 1,962 11,559 34,363 19,879 -35.91%
-
Tax Rate 48.82% 78.64% 201.81% 74.17% 20.16% -53.08% 12.21% -
Total Cost 217,982 289,955 527,973 430,112 545,545 370,711 379,789 -8.83%
-
Net Worth 344,708 345,574 323,648 346,721 350,127 283,769 171,739 12.30%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 40,218 145,663 51,594 8,586 -
Div Payout % - - - 2,049.89% 1,260.17% 150.15% 43.20% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 344,708 345,574 323,648 346,721 350,127 283,769 171,739 12.30%
NOSH 858,552 862,857 817,500 864,642 857,105 859,908 171,739 30.73%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.60% 0.23% -0.25% 0.38% 2.27% 9.03% 4.96% -
ROE 0.40% 0.28% -0.44% 0.57% 3.30% 12.11% 11.58% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.54 33.68 64.43 49.94 65.13 47.39 232.67 -30.78%
EPS 0.16 0.11 -0.17 0.23 1.35 4.00 11.58 -50.98%
DPS 0.00 0.00 0.00 4.65 16.99 6.00 5.00 -
NAPS 0.4015 0.4005 0.3959 0.401 0.4085 0.33 1.00 -14.09%
Adjusted Per Share Value based on latest NOSH - 864,642
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.35 25.64 46.47 38.10 49.26 35.96 35.26 -9.50%
EPS 0.12 0.09 -0.12 0.17 1.02 3.03 1.75 -35.99%
DPS 0.00 0.00 0.00 3.55 12.85 4.55 0.76 -
NAPS 0.3042 0.3049 0.2856 0.3059 0.3089 0.2504 0.1515 12.30%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.41 0.40 0.67 0.40 0.50 0.52 0.29 -
P/RPS 1.61 1.19 1.04 0.80 0.77 1.10 0.12 54.08%
P/EPS 256.19 355.45 -388.73 176.28 37.08 13.01 2.51 116.02%
EY 0.39 0.28 -0.26 0.57 2.70 7.68 39.91 -53.72%
DY 0.00 0.00 0.00 11.63 33.99 11.54 17.24 -
P/NAPS 1.02 1.00 1.69 1.00 1.22 1.58 0.29 23.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 06/02/07 -
Price 0.42 0.40 0.65 0.43 0.41 0.43 0.46 -
P/RPS 1.64 1.19 1.01 0.86 0.63 0.91 0.20 41.95%
P/EPS 262.44 355.45 -377.13 189.50 30.40 10.76 3.97 100.95%
EY 0.38 0.28 -0.27 0.53 3.29 9.29 25.16 -50.25%
DY 0.00 0.00 0.00 10.82 41.45 13.95 10.87 -
P/NAPS 1.05 1.00 1.64 1.07 1.00 1.30 0.46 14.73%

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