Highlights

[AVI] QoQ Annualized Quarter Result on 2015-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -23.86%    YoY -     -70.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 194,736 193,008 169,972 188,741 178,206 170,022 169,900 9.49%
  QoQ % 0.90% 13.55% -9.94% 5.91% 4.81% 0.07% -
  Horiz. % 114.62% 113.60% 100.04% 111.09% 104.89% 100.07% 100.00%
PBT -10,397 -9,630 -8,708 1,786 1,524 1,160 1,540 -
  QoQ % -7.97% -10.59% -587.57% 17.19% 31.38% -24.68% -
  Horiz. % -675.15% -625.32% -565.45% 115.97% 98.96% 75.32% 100.00%
Tax -1,414 -414 -336 -973 -786 -506 -544 88.78%
  QoQ % -241.71% -23.21% 65.47% -23.69% -55.47% 6.99% -
  Horiz. % 260.05% 76.10% 61.76% 178.86% 144.61% 93.01% 100.00%
NP -11,812 -10,044 -9,044 813 737 654 996 -
  QoQ % -17.60% -11.06% -1,212.42% 10.26% 12.74% -34.34% -
  Horiz. % -1,185.94% -1,008.43% -908.03% 81.63% 74.03% 65.66% 100.00%
NP to SH -11,726 -9,796 -8,912 601 789 834 1,292 -
  QoQ % -19.71% -9.92% -1,582.86% -23.86% -5.36% -35.45% -
  Horiz. % -907.64% -758.20% -689.78% 46.52% 61.09% 64.55% 100.00%
Tax Rate - % - % - % 54.48 % 51.62 % 43.62 % 35.32 % -
  QoQ % 0.00% 0.00% 0.00% 5.54% 18.34% 23.50% -
  Horiz. % 0.00% 0.00% 0.00% 154.25% 146.15% 123.50% 100.00%
Total Cost 206,548 203,052 179,016 187,928 177,469 169,368 168,904 14.31%
  QoQ % 1.72% 13.43% -4.74% 5.89% 4.78% 0.27% -
  Horiz. % 122.29% 120.22% 105.99% 111.26% 105.07% 100.27% 100.00%
Net Worth 344,193 348,915 347,799 350,804 351,233 349,945 349,859 -1.08%
  QoQ % -1.35% 0.32% -0.86% -0.12% 0.37% 0.02% -
  Horiz. % 98.38% 99.73% 99.41% 100.27% 100.39% 100.02% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 344,193 348,915 347,799 350,804 351,233 349,945 349,859 -1.08%
  QoQ % -1.35% 0.32% -0.86% -0.12% 0.37% 0.02% -
  Horiz. % 98.38% 99.73% 99.41% 100.27% 100.39% 100.02% 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.07 % -5.20 % -5.32 % 0.43 % 0.41 % 0.38 % 0.59 % -
  QoQ % -16.73% 2.26% -1,337.21% 4.88% 7.89% -35.59% -
  Horiz. % -1,028.81% -881.36% -901.69% 72.88% 69.49% 64.41% 100.00%
ROE -3.41 % -2.81 % -2.56 % 0.17 % 0.22 % 0.24 % 0.37 % -
  QoQ % -21.35% -9.77% -1,605.88% -22.73% -8.33% -35.14% -
  Horiz. % -921.62% -759.46% -691.89% 45.95% 59.46% 64.86% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.68 22.48 19.80 21.98 20.76 19.80 19.79 9.49%
  QoQ % 0.89% 13.54% -9.92% 5.88% 4.85% 0.05% -
  Horiz. % 114.60% 113.59% 100.05% 111.07% 104.90% 100.05% 100.00%
EPS -1.36 -1.14 -1.04 0.07 0.09 0.10 0.16 -
  QoQ % -19.30% -9.62% -1,585.71% -22.22% -10.00% -37.50% -
  Horiz. % -850.00% -712.50% -650.00% 43.75% 56.25% 62.50% 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 0.4009 0.4064 0.4051 0.4086 0.4091 0.4076 0.4075 -1.08%
  QoQ % -1.35% 0.32% -0.86% -0.12% 0.37% 0.02% -
  Horiz. % 98.38% 99.73% 99.41% 100.27% 100.39% 100.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,042,823
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.67 18.51 16.30 18.10 17.09 16.30 16.29 9.49%
  QoQ % 0.86% 13.56% -9.94% 5.91% 4.85% 0.06% -
  Horiz. % 114.61% 113.63% 100.06% 111.11% 104.91% 100.06% 100.00%
EPS -1.12 -0.94 -0.85 0.06 0.08 0.08 0.12 -
  QoQ % -19.15% -10.59% -1,516.67% -25.00% 0.00% -33.33% -
  Horiz. % -933.33% -783.33% -708.33% 50.00% 66.67% 66.67% 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 0.3301 0.3346 0.3335 0.3364 0.3368 0.3356 0.3355 -1.07%
  QoQ % -1.34% 0.33% -0.86% -0.12% 0.36% 0.03% -
  Horiz. % 98.39% 99.73% 99.40% 100.27% 100.39% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3800 0.3800 0.3800 0.3700 0.3800 0.3900 0.3950 -
P/RPS 1.68 1.69 1.92 1.68 1.83 1.97 2.00 -10.95%
  QoQ % -0.59% -11.98% 14.29% -8.20% -7.11% -1.50% -
  Horiz. % 84.00% 84.50% 96.00% 84.00% 91.50% 98.50% 100.00%
P/EPS -27.82 -33.30 -36.61 528.56 413.32 401.48 262.48 -
  QoQ % 16.46% 9.04% -106.93% 27.88% 2.95% 52.96% -
  Horiz. % -10.60% -12.69% -13.95% 201.37% 157.47% 152.96% 100.00%
EY -3.59 -3.00 -2.73 0.19 0.24 0.25 0.38 -
  QoQ % -19.67% -9.89% -1,536.84% -20.83% -4.00% -34.21% -
  Horiz. % -944.74% -789.47% -718.42% 50.00% 63.16% 65.79% 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 0.95 0.94 0.94 0.91 0.93 0.96 0.97 -1.38%
  QoQ % 1.06% 0.00% 3.30% -2.15% -3.12% -1.03% -
  Horiz. % 97.94% 96.91% 96.91% 93.81% 95.88% 98.97% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 22/05/15 27/02/15 25/11/14 29/08/14 -
Price 0.3950 0.3850 0.3750 0.3750 0.3750 0.3950 0.3950 -
P/RPS 1.74 1.71 1.89 1.71 1.81 1.99 2.00 -8.84%
  QoQ % 1.75% -9.52% 10.53% -5.52% -9.05% -0.50% -
  Horiz. % 87.00% 85.50% 94.50% 85.50% 90.50% 99.50% 100.00%
P/EPS -28.92 -33.74 -36.13 535.70 407.88 406.63 262.48 -
  QoQ % 14.29% 6.61% -106.74% 31.34% 0.31% 54.92% -
  Horiz. % -11.02% -12.85% -13.76% 204.09% 155.39% 154.92% 100.00%
EY -3.46 -2.96 -2.77 0.19 0.25 0.25 0.38 -
  QoQ % -16.89% -6.86% -1,557.89% -24.00% 0.00% -34.21% -
  Horiz. % -910.53% -778.95% -728.95% 50.00% 65.79% 65.79% 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 0.99 0.95 0.93 0.92 0.92 0.97 0.97 1.37%
  QoQ % 4.21% 2.15% 1.09% 0.00% -5.15% 0.00% -
  Horiz. % 102.06% 97.94% 95.88% 94.85% 94.85% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS