Highlights

[AVI] QoQ Quarter Result on 2016-06-30 [#1]

Stock [AVI]: AVILLION BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     76.52%    YoY -     -61.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 42,546 40,396 37,967 33,292 48,147 49,548 54,011 -14.69%
  QoQ % 5.32% 6.40% 14.04% -30.85% -2.83% -8.26% -
  Horiz. % 78.77% 74.79% 70.29% 61.64% 89.14% 91.74% 100.00%
PBT -406 -216 -18,928 -3,391 -15,161 -2,983 -2,638 -71.25%
  QoQ % -87.96% 98.86% -458.18% 77.63% -408.25% -13.08% -
  Horiz. % 15.39% 8.19% 717.51% 128.54% 574.72% 113.08% 100.00%
Tax -231 -550 -442 -293 -237 -854 -123 52.16%
  QoQ % 58.00% -24.43% -50.85% -23.63% 72.25% -594.31% -
  Horiz. % 187.80% 447.15% 359.35% 238.21% 192.68% 694.31% 100.00%
NP -637 -766 -19,370 -3,684 -15,398 -3,837 -2,761 -62.35%
  QoQ % 16.84% 96.05% -425.79% 76.07% -301.30% -38.97% -
  Horiz. % 23.07% 27.74% 701.56% 133.43% 557.70% 138.97% 100.00%
NP to SH -793 -798 -19,337 -3,593 -15,305 -3,897 -2,670 -55.45%
  QoQ % 0.63% 95.87% -438.19% 76.52% -292.74% -45.96% -
  Horiz. % 29.70% 29.89% 724.23% 134.57% 573.22% 145.96% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 43,183 41,162 57,337 36,976 63,545 53,385 56,772 -16.66%
  QoQ % 4.91% -28.21% 55.07% -41.81% 19.03% -5.97% -
  Horiz. % 76.06% 72.50% 101.00% 65.13% 111.93% 94.03% 100.00%
Net Worth 292,251 299,205 298,260 315,947 319,037 344,193 348,915 -11.13%
  QoQ % -2.32% 0.32% -5.60% -0.97% -7.31% -1.35% -
  Horiz. % 83.76% 85.75% 85.48% 90.55% 91.44% 98.65% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 292,251 299,205 298,260 315,947 319,037 344,193 348,915 -11.13%
  QoQ % -2.32% 0.32% -5.60% -0.97% -7.31% -1.35% -
  Horiz. % 83.76% 85.75% 85.48% 90.55% 91.44% 98.65% 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -1.50 % -1.90 % -51.02 % -11.07 % -31.98 % -7.74 % -5.11 % -55.80%
  QoQ % 21.05% 96.28% -360.89% 65.38% -313.18% -51.47% -
  Horiz. % 29.35% 37.18% 998.43% 216.63% 625.83% 151.47% 100.00%
ROE -0.27 % -0.27 % -6.48 % -1.14 % -4.80 % -1.13 % -0.77 % -50.24%
  QoQ % 0.00% 95.83% -468.42% 76.25% -324.78% -46.75% -
  Horiz. % 35.06% 35.06% 841.56% 148.05% 623.38% 146.75% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.96 4.71 4.42 3.88 5.61 5.77 6.29 -14.63%
  QoQ % 5.31% 6.56% 13.92% -30.84% -2.77% -8.27% -
  Horiz. % 78.86% 74.88% 70.27% 61.69% 89.19% 91.73% 100.00%
EPS -0.09 -0.09 -2.25 -0.42 -1.78 -0.45 -0.31 -56.12%
  QoQ % 0.00% 96.00% -435.71% 76.40% -295.56% -45.16% -
  Horiz. % 29.03% 29.03% 725.81% 135.48% 574.19% 145.16% 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 0.3404 0.3485 0.3474 0.3680 0.3716 0.4009 0.4064 -11.13%
  QoQ % -2.32% 0.32% -5.60% -0.97% -7.31% -1.35% -
  Horiz. % 83.76% 85.75% 85.48% 90.55% 91.44% 98.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.51 4.28 4.02 3.53 5.10 5.25 5.72 -14.64%
  QoQ % 5.37% 6.47% 13.88% -30.78% -2.86% -8.22% -
  Horiz. % 78.85% 74.83% 70.28% 61.71% 89.16% 91.78% 100.00%
EPS -0.08 -0.08 -2.05 -0.38 -1.62 -0.41 -0.28 -56.59%
  QoQ % 0.00% 96.10% -439.47% 76.54% -295.12% -46.43% -
  Horiz. % 28.57% 28.57% 732.14% 135.71% 578.57% 146.43% 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 0.3095 0.3168 0.3158 0.3345 0.3378 0.3645 0.3695 -11.13%
  QoQ % -2.30% 0.32% -5.59% -0.98% -7.33% -1.35% -
  Horiz. % 83.76% 85.74% 85.47% 90.53% 91.42% 98.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.3400 0.3200 0.3200 0.3700 0.3750 0.3800 0.3800 -
P/RPS 6.86 6.80 7.24 9.54 6.69 6.58 6.04 8.85%
  QoQ % 0.88% -6.08% -24.11% 42.60% 1.67% 8.94% -
  Horiz. % 113.58% 112.58% 119.87% 157.95% 110.76% 108.94% 100.00%
P/EPS -368.11 -344.28 -14.21 -88.41 -21.04 -83.72 -122.19 108.45%
  QoQ % -6.92% -2,322.80% 83.93% -320.20% 74.87% 31.48% -
  Horiz. % 301.26% 281.76% 11.63% 72.35% 17.22% 68.52% 100.00%
EY -0.27 -0.29 -7.04 -1.13 -4.75 -1.19 -0.82 -52.28%
  QoQ % 6.90% 95.88% -523.01% 76.21% -299.16% -45.12% -
  Horiz. % 32.93% 35.37% 858.54% 137.80% 579.27% 145.12% 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 1.00 0.92 0.92 1.01 1.01 0.95 0.94 4.21%
  QoQ % 8.70% 0.00% -8.91% 0.00% 6.32% 1.06% -
  Horiz. % 106.38% 97.87% 97.87% 107.45% 107.45% 101.06% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 23/08/16 31/05/16 29/02/16 27/11/15 -
Price 0.3400 0.3300 0.3200 0.3600 0.3800 0.3950 0.3850 -
P/RPS 6.86 7.01 7.24 9.28 6.78 6.84 6.12 7.90%
  QoQ % -2.14% -3.18% -21.98% 36.87% -0.88% 11.76% -
  Horiz. % 112.09% 114.54% 118.30% 151.63% 110.78% 111.76% 100.00%
P/EPS -368.11 -355.04 -14.21 -86.02 -21.32 -87.02 -123.80 106.64%
  QoQ % -3.68% -2,398.52% 83.48% -303.47% 75.50% 29.71% -
  Horiz. % 297.34% 286.79% 11.48% 69.48% 17.22% 70.29% 100.00%
EY -0.27 -0.28 -7.04 -1.16 -4.69 -1.15 -0.81 -51.89%
  QoQ % 3.57% 96.02% -506.90% 75.27% -307.83% -41.98% -
  Horiz. % 33.33% 34.57% 869.14% 143.21% 579.01% 141.98% 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 1.00 0.95 0.92 0.98 1.02 0.99 0.95 3.48%
  QoQ % 5.26% 3.26% -6.12% -3.92% 3.03% 4.21% -
  Horiz. % 105.26% 100.00% 96.84% 103.16% 107.37% 104.21% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS