Highlights

[AVI] QoQ Annualized Quarter Result on 2016-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 31-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -105.51%    YoY -     -4,109.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 148,873 142,518 133,168 194,199 194,736 193,008 169,972 -8.42%
  QoQ % 4.46% 7.02% -31.43% -0.28% 0.90% 13.55% -
  Horiz. % 87.59% 83.85% 78.35% 114.25% 114.57% 113.55% 100.00%
PBT -30,046 -44,638 -13,564 -22,959 -10,397 -9,630 -8,708 127.49%
  QoQ % 32.69% -229.09% 40.92% -120.82% -7.97% -10.59% -
  Horiz. % 345.05% 512.61% 155.76% 263.65% 119.40% 110.59% 100.00%
Tax -1,713 -1,470 -1,172 -1,298 -1,414 -414 -336 194.80%
  QoQ % -16.55% -25.43% 9.71% 8.25% -241.71% -23.21% -
  Horiz. % 509.92% 437.50% 348.81% 386.31% 421.03% 123.21% 100.00%
NP -31,760 -46,108 -14,736 -24,257 -11,812 -10,044 -9,044 130.16%
  QoQ % 31.12% -212.89% 39.25% -105.36% -17.60% -11.06% -
  Horiz. % 351.17% 509.82% 162.94% 268.21% 130.61% 111.06% 100.00%
NP to SH -31,637 -45,860 -14,372 -24,100 -11,726 -9,796 -8,912 131.82%
  QoQ % 31.01% -219.09% 40.37% -105.51% -19.71% -9.92% -
  Horiz. % 355.00% 514.59% 161.27% 270.42% 131.58% 109.92% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 180,633 188,626 147,904 218,456 206,548 203,052 179,016 0.60%
  QoQ % -4.24% 27.53% -32.30% 5.77% 1.72% 13.43% -
  Horiz. % 100.90% 105.37% 82.62% 122.03% 115.38% 113.43% 100.00%
Net Worth 299,205 298,260 315,947 319,037 344,193 348,915 347,799 -9.50%
  QoQ % 0.32% -5.60% -0.97% -7.31% -1.35% 0.32% -
  Horiz. % 86.03% 85.76% 90.84% 91.73% 98.96% 100.32% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 299,205 298,260 315,947 319,037 344,193 348,915 347,799 -9.50%
  QoQ % 0.32% -5.60% -0.97% -7.31% -1.35% 0.32% -
  Horiz. % 86.03% 85.76% 90.84% 91.73% 98.96% 100.32% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -21.33 % -32.35 % -11.07 % -12.49 % -6.07 % -5.20 % -5.32 % 151.32%
  QoQ % 34.06% -192.23% 11.37% -105.77% -16.73% 2.26% -
  Horiz. % 400.94% 608.08% 208.08% 234.77% 114.10% 97.74% 100.00%
ROE -10.57 % -15.38 % -4.55 % -7.55 % -3.41 % -2.81 % -2.56 % 156.27%
  QoQ % 31.27% -238.02% 39.74% -121.41% -21.35% -9.77% -
  Horiz. % 412.89% 600.78% 177.73% 294.92% 133.20% 109.77% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.34 16.60 15.51 22.62 22.68 22.48 19.80 -8.43%
  QoQ % 4.46% 7.03% -31.43% -0.26% 0.89% 13.54% -
  Horiz. % 87.58% 83.84% 78.33% 114.24% 114.55% 113.54% 100.00%
EPS -3.68 -5.34 -1.68 -2.81 -1.36 -1.14 -1.04 131.32%
  QoQ % 31.09% -217.86% 40.21% -106.62% -19.30% -9.62% -
  Horiz. % 353.85% 513.46% 161.54% 270.19% 130.77% 109.62% 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 0.3485 0.3474 0.3680 0.3716 0.4009 0.4064 0.4051 -9.50%
  QoQ % 0.32% -5.60% -0.97% -7.31% -1.35% 0.32% -
  Horiz. % 86.03% 85.76% 90.84% 91.73% 98.96% 100.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.14 12.58 11.75 17.14 17.18 17.03 15.00 -8.41%
  QoQ % 4.45% 7.06% -31.45% -0.23% 0.88% 13.53% -
  Horiz. % 87.60% 83.87% 78.33% 114.27% 114.53% 113.53% 100.00%
EPS -2.79 -4.05 -1.27 -2.13 -1.03 -0.86 -0.79 131.02%
  QoQ % 31.11% -218.90% 40.38% -106.80% -19.77% -8.86% -
  Horiz. % 353.16% 512.66% 160.76% 269.62% 130.38% 108.86% 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 0.2640 0.2632 0.2788 0.2815 0.3037 0.3079 0.3069 -9.51%
  QoQ % 0.30% -5.60% -0.96% -7.31% -1.36% 0.33% -
  Horiz. % 86.02% 85.76% 90.84% 91.72% 98.96% 100.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.3200 0.3200 0.3700 0.3750 0.3800 0.3800 0.3800 -
P/RPS 1.85 1.93 2.39 1.66 1.68 1.69 1.92 -2.43%
  QoQ % -4.15% -19.25% 43.98% -1.19% -0.59% -11.98% -
  Horiz. % 96.35% 100.52% 124.48% 86.46% 87.50% 88.02% 100.00%
P/EPS -8.68 -5.99 -22.10 -13.36 -27.82 -33.30 -36.61 -61.53%
  QoQ % -44.91% 72.90% -65.42% 51.98% 16.46% 9.04% -
  Horiz. % 23.71% 16.36% 60.37% 36.49% 75.99% 90.96% 100.00%
EY -11.52 -16.69 -4.52 -7.49 -3.59 -3.00 -2.73 160.00%
  QoQ % 30.98% -269.25% 39.65% -108.64% -19.67% -9.89% -
  Horiz. % 421.98% 611.36% 165.57% 274.36% 131.50% 109.89% 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 0.92 1.01 1.01 0.95 0.94 0.94 -1.42%
  QoQ % 0.00% -8.91% 0.00% 6.32% 1.06% 0.00% -
  Horiz. % 97.87% 97.87% 107.45% 107.45% 101.06% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 23/08/16 31/05/16 29/02/16 27/11/15 28/08/15 -
Price 0.3300 0.3200 0.3600 0.3800 0.3950 0.3850 0.3750 -
P/RPS 1.90 1.93 2.32 1.68 1.74 1.71 1.89 0.35%
  QoQ % -1.55% -16.81% 38.10% -3.45% 1.75% -9.52% -
  Horiz. % 100.53% 102.12% 122.75% 88.89% 92.06% 90.48% 100.00%
P/EPS -8.96 -5.99 -21.51 -13.54 -28.92 -33.74 -36.13 -60.36%
  QoQ % -49.58% 72.15% -58.86% 53.18% 14.29% 6.61% -
  Horiz. % 24.80% 16.58% 59.54% 37.48% 80.04% 93.39% 100.00%
EY -11.17 -16.69 -4.65 -7.39 -3.46 -2.96 -2.77 152.28%
  QoQ % 33.07% -258.92% 37.08% -113.58% -16.89% -6.86% -
  Horiz. % 403.25% 602.53% 167.87% 266.79% 124.91% 106.86% 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 0.92 0.98 1.02 0.99 0.95 0.93 1.42%
  QoQ % 3.26% -6.12% -3.92% 3.03% 4.21% 2.15% -
  Horiz. % 102.15% 98.92% 105.38% 109.68% 106.45% 102.15% 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.
 


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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS