Highlights

[AVI] QoQ Annualized Quarter Result on 2015-06-30 [#1]

Stock [AVI]: AVILLION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -1,582.86%    YoY -     -789.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 194,199 194,736 193,008 169,972 188,741 178,206 170,022 9.26%
  QoQ % -0.28% 0.90% 13.55% -9.94% 5.91% 4.81% -
  Horiz. % 114.22% 114.54% 113.52% 99.97% 111.01% 104.81% 100.00%
PBT -22,959 -10,397 -9,630 -8,708 1,786 1,524 1,160 -
  QoQ % -120.82% -7.97% -10.59% -587.57% 17.19% 31.38% -
  Horiz. % -1,979.22% -896.32% -830.17% -750.69% 153.97% 131.38% 100.00%
Tax -1,298 -1,414 -414 -336 -973 -786 -506 87.28%
  QoQ % 8.25% -241.71% -23.21% 65.47% -23.69% -55.47% -
  Horiz. % 256.52% 279.58% 81.82% 66.40% 192.29% 155.47% 100.00%
NP -24,257 -11,812 -10,044 -9,044 813 737 654 -
  QoQ % -105.36% -17.60% -11.06% -1,212.42% 10.26% 12.74% -
  Horiz. % -3,709.02% -1,806.12% -1,535.78% -1,382.87% 124.31% 112.74% 100.00%
NP to SH -24,100 -11,726 -9,796 -8,912 601 789 834 -
  QoQ % -105.51% -19.71% -9.92% -1,582.86% -23.86% -5.36% -
  Horiz. % -2,889.69% -1,406.08% -1,174.58% -1,068.59% 72.06% 94.64% 100.00%
Tax Rate - % - % - % - % 54.48 % 51.62 % 43.62 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 5.54% 18.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 124.90% 118.34% 100.00%
Total Cost 218,456 206,548 203,052 179,016 187,928 177,469 169,368 18.47%
  QoQ % 5.77% 1.72% 13.43% -4.74% 5.89% 4.78% -
  Horiz. % 128.98% 121.95% 119.89% 105.70% 110.96% 104.78% 100.00%
Net Worth 319,037 344,193 348,915 347,799 350,804 351,233 349,945 -5.97%
  QoQ % -7.31% -1.35% 0.32% -0.86% -0.12% 0.37% -
  Horiz. % 91.17% 98.36% 99.71% 99.39% 100.25% 100.37% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 319,037 344,193 348,915 347,799 350,804 351,233 349,945 -5.97%
  QoQ % -7.31% -1.35% 0.32% -0.86% -0.12% 0.37% -
  Horiz. % 91.17% 98.36% 99.71% 99.39% 100.25% 100.37% 100.00%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -12.49 % -6.07 % -5.20 % -5.32 % 0.43 % 0.41 % 0.38 % -
  QoQ % -105.77% -16.73% 2.26% -1,337.21% 4.88% 7.89% -
  Horiz. % -3,286.84% -1,597.37% -1,368.42% -1,400.00% 113.16% 107.89% 100.00%
ROE -7.55 % -3.41 % -2.81 % -2.56 % 0.17 % 0.22 % 0.24 % -
  QoQ % -121.41% -21.35% -9.77% -1,605.88% -22.73% -8.33% -
  Horiz. % -3,145.83% -1,420.83% -1,170.83% -1,066.67% 70.83% 91.67% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.62 22.68 22.48 19.80 21.98 20.76 19.80 9.27%
  QoQ % -0.26% 0.89% 13.54% -9.92% 5.88% 4.85% -
  Horiz. % 114.24% 114.55% 113.54% 100.00% 111.01% 104.85% 100.00%
EPS -2.81 -1.36 -1.14 -1.04 0.07 0.09 0.10 -
  QoQ % -106.62% -19.30% -9.62% -1,585.71% -22.22% -10.00% -
  Horiz. % -2,810.00% -1,360.00% -1,140.00% -1,040.00% 70.00% 90.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3716 0.4009 0.4064 0.4051 0.4086 0.4091 0.4076 -5.97%
  QoQ % -7.31% -1.35% 0.32% -0.86% -0.12% 0.37% -
  Horiz. % 91.17% 98.36% 99.71% 99.39% 100.25% 100.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.14 17.18 17.03 15.00 16.65 15.72 15.00 9.29%
  QoQ % -0.23% 0.88% 13.53% -9.91% 5.92% 4.80% -
  Horiz. % 114.27% 114.53% 113.53% 100.00% 111.00% 104.80% 100.00%
EPS -2.13 -1.03 -0.86 -0.79 0.05 0.07 0.07 -
  QoQ % -106.80% -19.77% -8.86% -1,680.00% -28.57% 0.00% -
  Horiz. % -3,042.86% -1,471.43% -1,228.57% -1,128.57% 71.43% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2815 0.3037 0.3079 0.3069 0.3095 0.3099 0.3088 -5.98%
  QoQ % -7.31% -1.36% 0.33% -0.84% -0.13% 0.36% -
  Horiz. % 91.16% 98.35% 99.71% 99.38% 100.23% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.3750 0.3800 0.3800 0.3800 0.3700 0.3800 0.3900 -
P/RPS 1.66 1.68 1.69 1.92 1.68 1.83 1.97 -10.78%
  QoQ % -1.19% -0.59% -11.98% 14.29% -8.20% -7.11% -
  Horiz. % 84.26% 85.28% 85.79% 97.46% 85.28% 92.89% 100.00%
P/EPS -13.36 -27.82 -33.30 -36.61 528.56 413.32 401.48 -
  QoQ % 51.98% 16.46% 9.04% -106.93% 27.88% 2.95% -
  Horiz. % -3.33% -6.93% -8.29% -9.12% 131.65% 102.95% 100.00%
EY -7.49 -3.59 -3.00 -2.73 0.19 0.24 0.25 -
  QoQ % -108.64% -19.67% -9.89% -1,536.84% -20.83% -4.00% -
  Horiz. % -2,996.00% -1,436.00% -1,200.00% -1,092.00% 76.00% 96.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.01 0.95 0.94 0.94 0.91 0.93 0.96 3.44%
  QoQ % 6.32% 1.06% 0.00% 3.30% -2.15% -3.12% -
  Horiz. % 105.21% 98.96% 97.92% 97.92% 94.79% 96.88% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 27/11/15 28/08/15 22/05/15 27/02/15 25/11/14 -
Price 0.3800 0.3950 0.3850 0.3750 0.3750 0.3750 0.3950 -
P/RPS 1.68 1.74 1.71 1.89 1.71 1.81 1.99 -10.67%
  QoQ % -3.45% 1.75% -9.52% 10.53% -5.52% -9.05% -
  Horiz. % 84.42% 87.44% 85.93% 94.97% 85.93% 90.95% 100.00%
P/EPS -13.54 -28.92 -33.74 -36.13 535.70 407.88 406.63 -
  QoQ % 53.18% 14.29% 6.61% -106.74% 31.34% 0.31% -
  Horiz. % -3.33% -7.11% -8.30% -8.89% 131.74% 100.31% 100.00%
EY -7.39 -3.46 -2.96 -2.77 0.19 0.25 0.25 -
  QoQ % -113.58% -16.89% -6.86% -1,557.89% -24.00% 0.00% -
  Horiz. % -2,956.00% -1,384.00% -1,184.00% -1,108.00% 76.00% 100.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.02 0.99 0.95 0.93 0.92 0.92 0.97 3.40%
  QoQ % 3.03% 4.21% 2.15% 1.09% 0.00% -5.15% -
  Horiz. % 105.15% 102.06% 97.94% 95.88% 94.85% 94.85% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
8. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

262  264  578  1182 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.525+0.085 
 HSI-CI2 0.340.00 
 EDUSPEC 0.0150.00 
 SAPNRG 0.045-0.005 
 MLAB 0.03-0.005 
 MMAG 0.090.00 
 DNEX 0.775+0.01 
 FOCUS-WD 0.0050.00 
 HSI-CI1 0.12-0.005 
 DNEX-CG 0.0450.00 
PARTNERS & BROKERS