Highlights

[AVI] QoQ Quarter Result on 2018-06-30 [#1]

Stock [AVI]: AVILLION BHD
Announcement Date 03-Sep-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Jun-2018  [#1]
Profit Trend QoQ -     3.72%    YoY -     -139.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 21,583 25,720 29,082 34,433 28,512 34,468 32,948 -24.59%
  QoQ % -16.08% -11.56% -15.54% 20.77% -17.28% 4.61% -
  Horiz. % 65.51% 78.06% 88.27% 104.51% 86.54% 104.61% 100.00%
PBT -26,457 -3,508 -2,686 -4,037 -5,640 -886 -2,645 364.89%
  QoQ % -654.19% -30.60% 33.47% 28.42% -536.57% 66.50% -
  Horiz. % 1,000.26% 132.63% 101.55% 152.63% 213.23% 33.50% 100.00%
Tax 1,851 -285 -377 -462 1,105 -680 -553 -
  QoQ % 749.47% 24.40% 18.40% -141.81% 262.50% -22.97% -
  Horiz. % -334.72% 51.54% 68.17% 83.54% -199.82% 122.97% 100.00%
NP -24,606 -3,793 -3,063 -4,499 -4,535 -1,566 -3,198 290.22%
  QoQ % -548.72% -23.83% 31.92% 0.79% -189.59% 51.03% -
  Horiz. % 769.42% 118.61% 95.78% 140.68% 141.81% 48.97% 100.00%
NP to SH -24,514 -3,692 -2,918 -4,300 -4,466 -1,578 -3,043 302.37%
  QoQ % -563.98% -26.53% 32.14% 3.72% -183.02% 48.14% -
  Horiz. % 805.59% 121.33% 95.89% 141.31% 146.76% 51.86% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 46,189 29,513 32,145 38,932 33,047 36,034 36,146 17.77%
  QoQ % 56.50% -8.19% -17.43% 17.81% -8.29% -0.31% -
  Horiz. % 127.78% 81.65% 88.93% 107.71% 91.43% 99.69% 100.00%
Net Worth 253,702 267,954 271,645 274,221 277,999 281,605 284,953 -7.46%
  QoQ % -5.32% -1.36% -0.94% -1.36% -1.28% -1.18% -
  Horiz. % 89.03% 94.03% 95.33% 96.23% 97.56% 98.82% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 253,702 267,954 271,645 274,221 277,999 281,605 284,953 -7.46%
  QoQ % -5.32% -1.36% -0.94% -1.36% -1.28% -1.18% -
  Horiz. % 89.03% 94.03% 95.33% 96.23% 97.56% 98.82% 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -114.01 % -14.75 % -10.53 % -13.07 % -15.91 % -4.54 % -9.71 % 417.37%
  QoQ % -672.95% -40.08% 19.43% 17.85% -250.44% 53.24% -
  Horiz. % 1,174.15% 151.91% 108.44% 134.60% 163.85% 46.76% 100.00%
ROE -9.66 % -1.38 % -1.07 % -1.57 % -1.61 % -0.56 % -1.07 % 334.15%
  QoQ % -600.00% -28.97% 31.85% 2.48% -187.50% 47.66% -
  Horiz. % 902.80% 128.97% 100.00% 146.73% 150.47% 52.34% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.51 3.00 3.39 4.01 3.32 4.01 3.84 -24.70%
  QoQ % -16.33% -11.50% -15.46% 20.78% -17.21% 4.43% -
  Horiz. % 65.36% 78.12% 88.28% 104.43% 86.46% 104.43% 100.00%
EPS -2.86 -0.43 -0.34 -0.50 -0.52 -0.18 -0.35 306.21%
  QoQ % -565.12% -26.47% 32.00% 3.85% -188.89% 48.57% -
  Horiz. % 817.14% 122.86% 97.14% 142.86% 148.57% 51.43% 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 0.2955 0.3121 0.3164 0.3194 0.3238 0.3280 0.3319 -7.46%
  QoQ % -5.32% -1.36% -0.94% -1.36% -1.28% -1.18% -
  Horiz. % 89.03% 94.03% 95.33% 96.23% 97.56% 98.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 2.29 2.72 3.08 3.65 3.02 3.65 3.49 -24.51%
  QoQ % -15.81% -11.69% -15.62% 20.86% -17.26% 4.58% -
  Horiz. % 65.62% 77.94% 88.25% 104.58% 86.53% 104.58% 100.00%
EPS -2.60 -0.39 -0.31 -0.46 -0.47 -0.17 -0.32 304.67%
  QoQ % -566.67% -25.81% 32.61% 2.13% -176.47% 46.87% -
  Horiz. % 812.50% 121.88% 96.88% 143.75% 146.88% 53.12% 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 0.2686 0.2837 0.2876 0.2904 0.2944 0.2982 0.3017 -7.46%
  QoQ % -5.32% -1.36% -0.96% -1.36% -1.27% -1.16% -
  Horiz. % 89.03% 94.03% 95.33% 96.25% 97.58% 98.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1300 0.2400 0.2300 0.2550 0.3150 0.3350 0.3400 -
P/RPS 5.17 8.01 6.79 6.36 9.49 8.34 8.86 -30.19%
  QoQ % -35.46% 17.97% 6.76% -32.98% 13.79% -5.87% -
  Horiz. % 58.35% 90.41% 76.64% 71.78% 107.11% 94.13% 100.00%
P/EPS -4.55 -55.81 -67.67 -50.91 -60.56 -182.27 -95.93 -86.92%
  QoQ % 91.85% 17.53% -32.92% 15.93% 66.77% -90.00% -
  Horiz. % 4.74% 58.18% 70.54% 53.07% 63.13% 190.00% 100.00%
EY -21.96 -1.79 -1.48 -1.96 -1.65 -0.55 -1.04 665.37%
  QoQ % -1,126.82% -20.95% 24.49% -18.79% -200.00% 47.12% -
  Horiz. % 2,111.54% 172.12% 142.31% 188.46% 158.65% 52.88% 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 0.44 0.77 0.73 0.80 0.97 1.02 1.02 -42.94%
  QoQ % -42.86% 5.48% -8.75% -17.53% -4.90% 0.00% -
  Horiz. % 43.14% 75.49% 71.57% 78.43% 95.10% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 26/11/18 03/09/18 28/05/18 13/02/18 24/11/17 -
Price 0.1650 0.2400 0.2600 0.2650 0.2400 0.3100 0.3300 -
P/RPS 6.56 8.01 7.68 6.61 7.23 7.72 8.60 -16.53%
  QoQ % -18.10% 4.30% 16.19% -8.58% -6.35% -10.23% -
  Horiz. % 76.28% 93.14% 89.30% 76.86% 84.07% 89.77% 100.00%
P/EPS -5.78 -55.81 -76.50 -52.91 -46.14 -168.66 -93.11 -84.35%
  QoQ % 89.64% 27.05% -44.59% -14.67% 72.64% -81.14% -
  Horiz. % 6.21% 59.94% 82.16% 56.83% 49.55% 181.14% 100.00%
EY -17.30 -1.79 -1.31 -1.89 -2.17 -0.59 -1.07 540.49%
  QoQ % -866.48% -36.64% 30.69% 12.90% -267.80% 44.86% -
  Horiz. % 1,616.82% 167.29% 122.43% 176.64% 202.80% 55.14% 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 0.56 0.77 0.82 0.83 0.74 0.95 0.99 -31.63%
  QoQ % -27.27% -6.10% -1.20% 12.16% -22.11% -4.04% -
  Horiz. % 56.57% 77.78% 82.83% 83.84% 74.75% 95.96% 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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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