Highlights

[AVI] QoQ Annualized Quarter Result on 2015-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Dec-2015  [#3]
Profit Trend QoQ -     -19.71%    YoY -     -1,585.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 142,518 133,168 194,199 194,736 193,008 169,972 188,741 -17.04%
  QoQ % 7.02% -31.43% -0.28% 0.90% 13.55% -9.94% -
  Horiz. % 75.51% 70.56% 102.89% 103.18% 102.26% 90.06% 100.00%
PBT -44,638 -13,564 -22,959 -10,397 -9,630 -8,708 1,786 -
  QoQ % -229.09% 40.92% -120.82% -7.97% -10.59% -587.57% -
  Horiz. % -2,499.33% -759.46% -1,285.50% -582.16% -539.19% -487.57% 100.00%
Tax -1,470 -1,172 -1,298 -1,414 -414 -336 -973 31.57%
  QoQ % -25.43% 9.71% 8.25% -241.71% -23.21% 65.47% -
  Horiz. % 151.08% 120.45% 133.40% 145.39% 42.55% 34.53% 100.00%
NP -46,108 -14,736 -24,257 -11,812 -10,044 -9,044 813 -
  QoQ % -212.89% 39.25% -105.36% -17.60% -11.06% -1,212.42% -
  Horiz. % -5,671.34% -1,812.55% -2,983.64% -1,452.89% -1,235.42% -1,112.42% 100.00%
NP to SH -45,860 -14,372 -24,100 -11,726 -9,796 -8,912 601 -
  QoQ % -219.09% 40.37% -105.51% -19.71% -9.92% -1,582.86% -
  Horiz. % -7,630.62% -2,391.35% -4,009.98% -1,951.19% -1,629.95% -1,482.86% 100.00%
Tax Rate - % - % - % - % - % - % 54.48 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 188,626 147,904 218,456 206,548 203,052 179,016 187,928 0.25%
  QoQ % 27.53% -32.30% 5.77% 1.72% 13.43% -4.74% -
  Horiz. % 100.37% 78.70% 116.24% 109.91% 108.05% 95.26% 100.00%
Net Worth 298,260 315,947 319,037 344,193 348,915 347,799 350,804 -10.23%
  QoQ % -5.60% -0.97% -7.31% -1.35% 0.32% -0.86% -
  Horiz. % 85.02% 90.06% 90.94% 98.12% 99.46% 99.14% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 298,260 315,947 319,037 344,193 348,915 347,799 350,804 -10.23%
  QoQ % -5.60% -0.97% -7.31% -1.35% 0.32% -0.86% -
  Horiz. % 85.02% 90.06% 90.94% 98.12% 99.46% 99.14% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -32.35 % -11.07 % -12.49 % -6.07 % -5.20 % -5.32 % 0.43 % -
  QoQ % -192.23% 11.37% -105.77% -16.73% 2.26% -1,337.21% -
  Horiz. % -7,523.26% -2,574.42% -2,904.65% -1,411.63% -1,209.30% -1,237.21% 100.00%
ROE -15.38 % -4.55 % -7.55 % -3.41 % -2.81 % -2.56 % 0.17 % -
  QoQ % -238.02% 39.74% -121.41% -21.35% -9.77% -1,605.88% -
  Horiz. % -9,047.06% -2,676.47% -4,441.18% -2,005.88% -1,652.94% -1,505.88% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 16.60 15.51 22.62 22.68 22.48 19.80 21.98 -17.03%
  QoQ % 7.03% -31.43% -0.26% 0.89% 13.54% -9.92% -
  Horiz. % 75.52% 70.56% 102.91% 103.18% 102.27% 90.08% 100.00%
EPS -5.34 -1.68 -2.81 -1.36 -1.14 -1.04 0.07 -
  QoQ % -217.86% 40.21% -106.62% -19.30% -9.62% -1,585.71% -
  Horiz. % -7,628.57% -2,400.00% -4,014.29% -1,942.86% -1,628.57% -1,485.71% 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 0.3474 0.3680 0.3716 0.4009 0.4064 0.4051 0.4086 -10.23%
  QoQ % -5.60% -0.97% -7.31% -1.35% 0.32% -0.86% -
  Horiz. % 85.02% 90.06% 90.94% 98.12% 99.46% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.58 11.75 17.14 17.18 17.03 15.00 16.65 -17.00%
  QoQ % 7.06% -31.45% -0.23% 0.88% 13.53% -9.91% -
  Horiz. % 75.56% 70.57% 102.94% 103.18% 102.28% 90.09% 100.00%
EPS -4.05 -1.27 -2.13 -1.03 -0.86 -0.79 0.05 -
  QoQ % -218.90% 40.38% -106.80% -19.77% -8.86% -1,680.00% -
  Horiz. % -8,100.00% -2,540.00% -4,260.00% -2,060.00% -1,720.00% -1,580.00% 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 0.2632 0.2788 0.2815 0.3037 0.3079 0.3069 0.3095 -10.21%
  QoQ % -5.60% -0.96% -7.31% -1.36% 0.33% -0.84% -
  Horiz. % 85.04% 90.08% 90.95% 98.13% 99.48% 99.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.3200 0.3700 0.3750 0.3800 0.3800 0.3800 0.3700 -
P/RPS 1.93 2.39 1.66 1.68 1.69 1.92 1.68 9.66%
  QoQ % -19.25% 43.98% -1.19% -0.59% -11.98% 14.29% -
  Horiz. % 114.88% 142.26% 98.81% 100.00% 100.60% 114.29% 100.00%
P/EPS -5.99 -22.10 -13.36 -27.82 -33.30 -36.61 528.56 -
  QoQ % 72.90% -65.42% 51.98% 16.46% 9.04% -106.93% -
  Horiz. % -1.13% -4.18% -2.53% -5.26% -6.30% -6.93% 100.00%
EY -16.69 -4.52 -7.49 -3.59 -3.00 -2.73 0.19 -
  QoQ % -269.25% 39.65% -108.64% -19.67% -9.89% -1,536.84% -
  Horiz. % -8,784.21% -2,378.95% -3,942.10% -1,889.47% -1,578.95% -1,436.84% 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 0.92 1.01 1.01 0.95 0.94 0.94 0.91 0.73%
  QoQ % -8.91% 0.00% 6.32% 1.06% 0.00% 3.30% -
  Horiz. % 101.10% 110.99% 110.99% 104.40% 103.30% 103.30% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 23/08/16 31/05/16 29/02/16 27/11/15 28/08/15 22/05/15 -
Price 0.3200 0.3600 0.3800 0.3950 0.3850 0.3750 0.3750 -
P/RPS 1.93 2.32 1.68 1.74 1.71 1.89 1.71 8.38%
  QoQ % -16.81% 38.10% -3.45% 1.75% -9.52% 10.53% -
  Horiz. % 112.87% 135.67% 98.25% 101.75% 100.00% 110.53% 100.00%
P/EPS -5.99 -21.51 -13.54 -28.92 -33.74 -36.13 535.70 -
  QoQ % 72.15% -58.86% 53.18% 14.29% 6.61% -106.74% -
  Horiz. % -1.12% -4.02% -2.53% -5.40% -6.30% -6.74% 100.00%
EY -16.69 -4.65 -7.39 -3.46 -2.96 -2.77 0.19 -
  QoQ % -258.92% 37.08% -113.58% -16.89% -6.86% -1,557.89% -
  Horiz. % -8,784.21% -2,447.37% -3,889.47% -1,821.05% -1,557.89% -1,457.89% 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 0.92 0.98 1.02 0.99 0.95 0.93 0.92 -
  QoQ % -6.12% -3.92% 3.03% 4.21% 2.15% 1.09% -
  Horiz. % 100.00% 106.52% 110.87% 107.61% 103.26% 101.09% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS