Highlights

[AVI] QoQ Quarter Result on 2013-06-30 [#1]

Stock [AVI]: AVILLION BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Jun-2013  [#1]
Profit Trend QoQ -     -57.79%    YoY -     106.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 49,081 46,862 65,537 47,392 53,911 50,908 56,340 -8.79%
  QoQ % 4.74% -28.50% 38.29% -12.09% 5.90% -9.64% -
  Horiz. % 87.12% 83.18% 116.32% 84.12% 95.69% 90.36% 100.00%
PBT 834 1,200 763 661 1,611 646 572 28.61%
  QoQ % -30.50% 57.27% 15.43% -58.97% 149.38% 12.94% -
  Horiz. % 145.80% 209.79% 133.39% 115.56% 281.64% 112.94% 100.00%
Tax -320 -378 -94 -128 -295 -344 -348 -5.44%
  QoQ % 15.34% -302.13% 26.56% 56.61% 14.24% 1.15% -
  Horiz. % 91.95% 108.62% 27.01% 36.78% 84.77% 98.85% 100.00%
NP 514 822 669 533 1,316 302 224 74.06%
  QoQ % -37.47% 22.87% 25.52% -59.50% 335.76% 34.82% -
  Horiz. % 229.46% 366.96% 298.66% 237.95% 587.50% 134.82% 100.00%
NP to SH 309 820 446 439 1,040 205 317 -1.69%
  QoQ % -62.32% 83.86% 1.59% -57.79% 407.32% -35.33% -
  Horiz. % 97.48% 258.68% 140.69% 138.49% 328.08% 64.67% 100.00%
Tax Rate 38.37 % 31.50 % 12.32 % 19.36 % 18.31 % 53.25 % 60.84 % -26.48%
  QoQ % 21.81% 155.68% -36.36% 5.73% -65.62% -12.48% -
  Horiz. % 63.07% 51.78% 20.25% 31.82% 30.10% 87.52% 100.00%
Total Cost 48,567 46,040 64,868 46,859 52,595 50,606 56,116 -9.19%
  QoQ % 5.49% -29.03% 38.43% -10.91% 3.93% -9.82% -
  Horiz. % 86.55% 82.04% 115.60% 83.50% 93.73% 90.18% 100.00%
Net Worth 349,859 349,430 347,799 346,597 345,910 344,708 344,622 1.01%
  QoQ % 0.12% 0.47% 0.35% 0.20% 0.35% 0.02% -
  Horiz. % 101.52% 101.40% 100.92% 100.57% 100.37% 100.02% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 349,859 349,430 347,799 346,597 345,910 344,708 344,622 1.01%
  QoQ % 0.12% 0.47% 0.35% 0.20% 0.35% 0.02% -
  Horiz. % 101.52% 101.40% 100.92% 100.57% 100.37% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.05 % 1.75 % 1.02 % 1.12 % 2.44 % 0.59 % 0.40 % 90.40%
  QoQ % -40.00% 71.57% -8.93% -54.10% 313.56% 47.50% -
  Horiz. % 262.50% 437.50% 255.00% 280.00% 610.00% 147.50% 100.00%
ROE 0.09 % 0.23 % 0.13 % 0.13 % 0.30 % 0.06 % 0.09 % -
  QoQ % -60.87% 76.92% 0.00% -56.67% 400.00% -33.33% -
  Horiz. % 100.00% 255.56% 144.44% 144.44% 333.33% 66.67% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.72 5.46 7.63 5.52 6.28 5.93 6.56 -8.74%
  QoQ % 4.76% -28.44% 38.22% -12.10% 5.90% -9.60% -
  Horiz. % 87.20% 83.23% 116.31% 84.15% 95.73% 90.40% 100.00%
EPS 0.04 0.10 0.05 0.05 0.12 0.02 0.04 -
  QoQ % -60.00% 100.00% 0.00% -58.33% 500.00% -50.00% -
  Horiz. % 100.00% 250.00% 125.00% 125.00% 300.00% 50.00% 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 0.4075 0.4070 0.4051 0.4037 0.4029 0.4015 0.4014 1.01%
  QoQ % 0.12% 0.47% 0.35% 0.20% 0.35% 0.02% -
  Horiz. % 101.52% 101.40% 100.92% 100.57% 100.37% 100.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.20 4.96 6.94 5.02 5.71 5.39 5.97 -8.80%
  QoQ % 4.84% -28.53% 38.25% -12.08% 5.94% -9.72% -
  Horiz. % 87.10% 83.08% 116.25% 84.09% 95.64% 90.28% 100.00%
EPS 0.03 0.09 0.05 0.05 0.11 0.02 0.03 -
  QoQ % -66.67% 80.00% 0.00% -54.55% 450.00% -33.33% -
  Horiz. % 100.00% 300.00% 166.67% 166.67% 366.67% 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 0.3705 0.3700 0.3683 0.3670 0.3663 0.3650 0.3649 1.02%
  QoQ % 0.14% 0.46% 0.35% 0.19% 0.36% 0.03% -
  Horiz. % 101.53% 101.40% 100.93% 100.58% 100.38% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.4300 0.4600 0.3850 0.4000 0.3900 0.4100 0.4000 -
P/RPS 7.52 8.43 5.04 7.25 6.21 6.91 6.10 14.99%
  QoQ % -10.79% 67.26% -30.48% 16.75% -10.13% 13.28% -
  Horiz. % 123.28% 138.20% 82.62% 118.85% 101.80% 113.28% 100.00%
P/EPS 1,194.75 481.63 741.13 782.28 321.96 1,717.10 1,083.35 6.75%
  QoQ % 148.06% -35.01% -5.26% 142.97% -81.25% 58.50% -
  Horiz. % 110.28% 44.46% 68.41% 72.21% 29.72% 158.50% 100.00%
EY 0.08 0.21 0.13 0.13 0.31 0.06 0.09 -7.56%
  QoQ % -61.90% 61.54% 0.00% -58.06% 416.67% -33.33% -
  Horiz. % 88.89% 233.33% 144.44% 144.44% 344.44% 66.67% 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 1.06 1.13 0.95 0.99 0.97 1.02 1.00 3.96%
  QoQ % -6.19% 18.95% -4.04% 2.06% -4.90% 2.00% -
  Horiz. % 106.00% 113.00% 95.00% 99.00% 97.00% 102.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.4050 0.4400 0.3850 0.3800 0.4050 0.4200 0.4300 -
P/RPS 7.08 8.06 5.04 6.88 6.45 7.08 6.55 5.33%
  QoQ % -12.16% 59.92% -26.74% 6.67% -8.90% 8.09% -
  Horiz. % 108.09% 123.05% 76.95% 105.04% 98.47% 108.09% 100.00%
P/EPS 1,125.29 460.69 741.13 743.17 334.34 1,758.98 1,164.60 -2.27%
  QoQ % 144.26% -37.84% -0.27% 122.28% -80.99% 51.04% -
  Horiz. % 96.62% 39.56% 63.64% 63.81% 28.71% 151.04% 100.00%
EY 0.09 0.22 0.13 0.13 0.30 0.06 0.09 -
  QoQ % -59.09% 69.23% 0.00% -56.67% 400.00% -33.33% -
  Horiz. % 100.00% 244.44% 144.44% 144.44% 333.33% 66.67% 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 1.08 0.95 0.94 1.01 1.05 1.07 -5.05%
  QoQ % -8.33% 13.68% 1.06% -6.93% -3.81% -1.87% -
  Horiz. % 92.52% 100.93% 88.79% 87.85% 94.39% 98.13% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

177  869  538  878 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.18-0.015 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.1150.00 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
5. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
6. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
7. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
8. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
PARTNERS & BROKERS