[AVI] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -120.8%
YoY- -104.34%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 216,356 240,040 504,366 457,479 553,618 413,556 386,079 -9.19%
PBT 3,102 2,719 3,116 2,932 14,692 22,455 23,404 -28.57%
Tax -1,122 -1,170 -2,430 -2,464 -4,664 -4,302 13,181 -
NP 1,980 1,549 686 468 10,028 18,153 36,585 -38.47%
-
NP to SH 1,775 1,633 1,528 -408 9,398 17,302 34,502 -38.98%
-
Tax Rate 36.17% 43.03% 77.98% 84.04% 31.75% 19.16% -56.32% -
Total Cost 214,376 238,491 503,680 457,011 543,590 395,403 349,494 -7.81%
-
Net Worth 345,910 360,719 350,768 344,694 356,516 258,337 171,763 12.36%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 40,218 197,257 8,586 -
Div Payout % - - - - 427.95% 1,140.09% 24.89% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 345,910 360,719 350,768 344,694 356,516 258,337 171,763 12.36%
NOSH 858,552 858,552 880,000 870,000 893,750 856,842 171,763 30.72%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.92% 0.65% 0.14% 0.10% 1.81% 4.39% 9.48% -
ROE 0.51% 0.45% 0.44% -0.12% 2.64% 6.70% 20.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 25.20 26.67 57.31 52.58 61.94 48.27 224.77 -30.53%
EPS 0.21 0.18 0.17 -0.05 1.05 2.02 20.09 -53.20%
DPS 0.00 0.00 0.00 0.00 4.50 23.02 5.00 -
NAPS 0.4029 0.4008 0.3986 0.3962 0.3989 0.3015 1.00 -14.04%
Adjusted Per Share Value based on latest NOSH - 870,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 19.09 21.18 44.50 40.37 48.85 36.49 34.07 -9.19%
EPS 0.16 0.14 0.13 -0.04 0.83 1.53 3.04 -38.75%
DPS 0.00 0.00 0.00 0.00 3.55 17.41 0.76 -
NAPS 0.3052 0.3183 0.3095 0.3042 0.3146 0.228 0.1516 12.35%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.39 0.41 0.68 0.40 0.58 0.49 0.46 -
P/RPS 1.55 1.54 1.19 0.76 0.94 1.02 0.20 40.63%
P/EPS 188.64 225.96 391.62 -852.94 55.16 24.27 2.29 108.45%
EY 0.53 0.44 0.26 -0.12 1.81 4.12 43.67 -52.02%
DY 0.00 0.00 0.00 0.00 7.76 46.98 10.87 -
P/NAPS 0.97 1.02 1.71 1.01 1.45 1.63 0.46 13.22%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.405 0.41 0.65 0.71 0.48 0.55 0.54 -
P/RPS 1.61 1.54 1.13 1.35 0.77 1.14 0.24 37.29%
P/EPS 195.89 225.96 374.35 -1,513.97 45.65 27.24 2.69 104.21%
EY 0.51 0.44 0.27 -0.07 2.19 3.67 37.20 -51.04%
DY 0.00 0.00 0.00 0.00 9.38 41.86 9.26 -
P/NAPS 1.01 1.02 1.63 1.79 1.20 1.82 0.54 10.98%

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