Highlights

[AVI] QoQ Quarter Result on 2011-09-30 [#2]

Stock [AVI]: AVILLION BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -35.44%    YoY -     -88.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 55,197 54,398 59,830 59,322 64,033 107,424 149,131 -48.48%
  QoQ % 1.47% -9.08% 0.86% -7.36% -40.39% -27.97% -
  Horiz. % 37.01% 36.48% 40.12% 39.78% 42.94% 72.03% 100.00%
PBT 273 942 949 291 395 1,427 -108 -
  QoQ % -71.02% -0.74% 226.12% -26.33% -72.32% 1,421.30% -
  Horiz. % -252.78% -872.22% -878.70% -269.44% -365.74% -1,321.30% 100.00%
Tax -135 -283 -316 -231 -193 -1,668 -171 -14.59%
  QoQ % 52.30% 10.44% -36.80% -19.69% 88.43% -875.44% -
  Horiz. % 78.95% 165.50% 184.80% 135.09% 112.87% 975.44% 100.00%
NP 138 659 633 60 202 -241 -279 -
  QoQ % -79.06% 4.11% 955.00% -70.30% 183.82% 13.62% -
  Horiz. % -49.46% -236.20% -226.88% -21.51% -72.40% 86.38% 100.00%
NP to SH 213 630 604 153 237 -23 327 -24.88%
  QoQ % -66.19% 4.30% 294.77% -35.44% 1,130.43% -107.03% -
  Horiz. % 65.14% 192.66% 184.71% 46.79% 72.48% -7.03% 100.00%
Tax Rate 49.45 % 30.04 % 33.30 % 79.38 % 48.86 % 116.89 % - % -
  QoQ % 64.61% -9.79% -58.05% 62.46% -58.20% 0.00% -
  Horiz. % 42.30% 25.70% 28.49% 67.91% 41.80% 100.00% -
Total Cost 55,059 53,739 59,197 59,262 63,831 107,665 149,410 -48.63%
  QoQ % 2.46% -9.22% -0.11% -7.16% -40.71% -27.94% -
  Horiz. % 36.85% 35.97% 39.62% 39.66% 42.72% 72.06% 100.00%
Net Worth 345,052 344,107 345,574 305,847 315,368 350,768 323,648 4.37%
  QoQ % 0.27% -0.42% 12.99% -3.02% -10.09% 8.38% -
  Horiz. % 106.61% 106.32% 106.77% 94.50% 97.44% 108.38% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 345,052 344,107 345,574 305,847 315,368 350,768 323,648 4.37%
  QoQ % 0.27% -0.42% 12.99% -3.02% -10.09% 8.38% -
  Horiz. % 106.61% 106.32% 106.77% 94.50% 97.44% 108.38% 100.00%
NOSH 858,552 858,552 862,857 765,000 790,000 880,000 817,500 3.32%
  QoQ % 0.00% -0.50% 12.79% -3.16% -10.23% 7.65% -
  Horiz. % 105.02% 105.02% 105.55% 93.58% 96.64% 107.65% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.25 % 1.21 % 1.06 % 0.10 % 0.32 % -0.22 % -0.19 % -
  QoQ % -79.34% 14.15% 960.00% -68.75% 245.45% -15.79% -
  Horiz. % -131.58% -636.84% -557.89% -52.63% -168.42% 115.79% 100.00%
ROE 0.06 % 0.18 % 0.17 % 0.05 % 0.08 % -0.01 % 0.10 % -28.88%
  QoQ % -66.67% 5.88% 240.00% -37.50% 900.00% -110.00% -
  Horiz. % 60.00% 180.00% 170.00% 50.00% 80.00% -10.00% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.43 6.34 6.93 7.75 8.11 12.21 18.24 -50.13%
  QoQ % 1.42% -8.51% -10.58% -4.44% -33.58% -33.06% -
  Horiz. % 35.25% 34.76% 37.99% 42.49% 44.46% 66.94% 100.00%
EPS 0.02 0.07 0.07 0.02 0.03 0.00 0.04 -37.03%
  QoQ % -71.43% 0.00% 250.00% -33.33% 0.00% 0.00% -
  Horiz. % 50.00% 175.00% 175.00% 50.00% 75.00% 0.00% 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 0.4019 0.4008 0.4005 0.3998 0.3992 0.3986 0.3959 1.01%
  QoQ % 0.27% 0.07% 0.18% 0.15% 0.15% 0.68% -
  Horiz. % 101.52% 101.24% 101.16% 100.99% 100.83% 100.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.84 5.76 6.34 6.28 6.78 11.37 15.79 -48.51%
  QoQ % 1.39% -9.15% 0.96% -7.37% -40.37% -27.99% -
  Horiz. % 36.99% 36.48% 40.15% 39.77% 42.94% 72.01% 100.00%
EPS 0.02 0.07 0.06 0.02 0.03 0.00 0.03 -23.70%
  QoQ % -71.43% 16.67% 200.00% -33.33% 0.00% 0.00% -
  Horiz. % 66.67% 233.33% 200.00% 66.67% 100.00% 0.00% 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 0.3654 0.3644 0.3659 0.3239 0.3339 0.3714 0.3427 4.37%
  QoQ % 0.27% -0.41% 12.97% -2.99% -10.10% 8.37% -
  Horiz. % 106.62% 106.33% 106.77% 94.51% 97.43% 108.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.4100 0.4100 0.4000 0.4800 0.6200 0.6800 0.6700 -
P/RPS 6.38 6.47 5.77 6.19 7.65 5.57 3.67 44.63%
  QoQ % -1.39% 12.13% -6.79% -19.08% 37.34% 51.77% -
  Horiz. % 173.84% 176.29% 157.22% 168.66% 208.45% 151.77% 100.00%
P/EPS 1,652.61 558.74 571.43 2,400.00 2,066.67 -26,017.39 1,675.00 -0.89%
  QoQ % 195.77% -2.22% -76.19% 16.13% 107.94% -1,653.28% -
  Horiz. % 98.66% 33.36% 34.12% 143.28% 123.38% -1,553.28% 100.00%
EY 0.06 0.18 0.17 0.04 0.05 0.00 0.06 -
  QoQ % -66.67% 5.88% 325.00% -20.00% 0.00% 0.00% -
  Horiz. % 100.00% 300.00% 283.33% 66.67% 83.33% 0.00% 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 1.02 1.02 1.00 1.20 1.55 1.71 1.69 -28.60%
  QoQ % 0.00% 2.00% -16.67% -22.58% -9.36% 1.18% -
  Horiz. % 60.36% 60.36% 59.17% 71.01% 91.72% 101.18% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.4100 0.4100 0.4000 0.4800 0.5000 0.6500 0.6500 -
P/RPS 6.38 6.47 5.77 6.19 6.17 5.32 3.56 47.59%
  QoQ % -1.39% 12.13% -6.79% 0.32% 15.98% 49.44% -
  Horiz. % 179.21% 181.74% 162.08% 173.88% 173.31% 149.44% 100.00%
P/EPS 1,652.61 558.74 571.43 2,400.00 1,666.67 -24,869.56 1,625.00 1.13%
  QoQ % 195.77% -2.22% -76.19% 44.00% 106.70% -1,630.43% -
  Horiz. % 101.70% 34.38% 35.16% 147.69% 102.56% -1,530.43% 100.00%
EY 0.06 0.18 0.17 0.04 0.06 0.00 0.06 -
  QoQ % -66.67% 5.88% 325.00% -33.33% 0.00% 0.00% -
  Horiz. % 100.00% 300.00% 283.33% 66.67% 100.00% 0.00% 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 1.02 1.02 1.00 1.20 1.25 1.63 1.64 -27.16%
  QoQ % 0.00% 2.00% -16.67% -4.00% -23.31% -0.61% -
  Horiz. % 62.20% 62.20% 60.98% 73.17% 76.22% 99.39% 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
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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