[AVI] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 1.37%
YoY- 72.96%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 553,618 413,556 386,079 440,831 408,959 316,340 363,046 7.27%
PBT 14,692 22,455 23,404 18,956 9,474 -5,730 -15,673 -
Tax -4,664 -4,302 13,181 -1,984 1,158 312 2,771 -
NP 10,028 18,153 36,585 16,972 10,632 -5,418 -12,902 -
-
NP to SH 9,398 17,302 34,502 18,389 10,632 -5,418 -12,902 -
-
Tax Rate 31.75% 19.16% -56.32% 10.47% -12.22% - - -
Total Cost 543,590 395,403 349,494 423,859 398,327 321,758 375,948 6.33%
-
Net Worth 356,516 258,337 171,763 171,785 172,030 196,037 177,129 12.35%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 40,218 197,257 8,586 1,714 - - - -
Div Payout % 427.95% 1,140.09% 24.89% 9.32% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 356,516 258,337 171,763 171,785 172,030 196,037 177,129 12.35%
NOSH 893,750 856,842 171,763 171,785 172,030 98,018 98,154 44.45%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.81% 4.39% 9.48% 3.85% 2.60% -1.71% -3.55% -
ROE 2.64% 6.70% 20.09% 10.70% 6.18% -2.76% -7.28% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 61.94 48.27 224.77 256.62 237.72 322.73 369.87 -25.73%
EPS 1.05 2.02 20.09 10.70 6.18 -5.53 -13.14 -
DPS 4.50 23.02 5.00 1.00 0.00 0.00 0.00 -
NAPS 0.3989 0.3015 1.00 1.00 1.00 2.00 1.8046 -22.22%
Adjusted Per Share Value based on latest NOSH - 171,785
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 48.85 36.49 34.07 38.90 36.09 27.91 32.03 7.28%
EPS 0.83 1.53 3.04 1.62 0.94 -0.48 -1.14 -
DPS 3.55 17.41 0.76 0.15 0.00 0.00 0.00 -
NAPS 0.3146 0.228 0.1516 0.1516 0.1518 0.173 0.1563 12.35%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.58 0.49 0.46 0.20 0.22 0.33 0.20 -
P/RPS 0.94 1.02 0.20 0.08 0.09 0.10 0.05 62.99%
P/EPS 55.16 24.27 2.29 1.87 3.56 -5.97 -1.52 -
EY 1.81 4.12 43.67 53.52 28.09 -16.75 -65.72 -
DY 7.76 46.98 10.87 5.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.63 0.46 0.20 0.22 0.17 0.11 53.63%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 09/05/05 31/05/04 30/05/03 -
Price 0.48 0.55 0.54 0.28 0.20 0.30 0.22 -
P/RPS 0.77 1.14 0.24 0.11 0.08 0.09 0.06 52.95%
P/EPS 45.65 27.24 2.69 2.62 3.24 -5.43 -1.67 -
EY 2.19 3.67 37.20 38.23 30.90 -18.43 -59.75 -
DY 9.38 41.86 9.26 3.57 0.00 0.00 0.00 -
P/NAPS 1.20 1.82 0.54 0.28 0.20 0.15 0.12 46.72%

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