Highlights

[AVI] QoQ Quarter Result on 2012-09-30 [#2]

Stock [AVI]: AVILLION BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Sep-2012  [#2]
Profit Trend QoQ -     48.83%    YoY -     107.19%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 47,392 53,911 50,908 56,340 55,197 54,398 59,830 -14.40%
  QoQ % -12.09% 5.90% -9.64% 2.07% 1.47% -9.08% -
  Horiz. % 79.21% 90.11% 85.09% 94.17% 92.26% 90.92% 100.00%
PBT 661 1,611 646 572 273 942 949 -21.44%
  QoQ % -58.97% 149.38% 12.94% 109.52% -71.02% -0.74% -
  Horiz. % 69.65% 169.76% 68.07% 60.27% 28.77% 99.26% 100.00%
Tax -128 -295 -344 -348 -135 -283 -316 -45.28%
  QoQ % 56.61% 14.24% 1.15% -157.78% 52.30% 10.44% -
  Horiz. % 40.51% 93.35% 108.86% 110.13% 42.72% 89.56% 100.00%
NP 533 1,316 302 224 138 659 633 -10.84%
  QoQ % -59.50% 335.76% 34.82% 62.32% -79.06% 4.11% -
  Horiz. % 84.20% 207.90% 47.71% 35.39% 21.80% 104.11% 100.00%
NP to SH 439 1,040 205 317 213 630 604 -19.18%
  QoQ % -57.79% 407.32% -35.33% 48.83% -66.19% 4.30% -
  Horiz. % 72.68% 172.19% 33.94% 52.48% 35.26% 104.30% 100.00%
Tax Rate 19.36 % 18.31 % 53.25 % 60.84 % 49.45 % 30.04 % 33.30 % -30.36%
  QoQ % 5.73% -65.62% -12.48% 23.03% 64.61% -9.79% -
  Horiz. % 58.14% 54.98% 159.91% 182.70% 148.50% 90.21% 100.00%
Total Cost 46,859 52,595 50,606 56,116 55,059 53,739 59,197 -14.44%
  QoQ % -10.91% 3.93% -9.82% 1.92% 2.46% -9.22% -
  Horiz. % 79.16% 88.85% 85.49% 94.80% 93.01% 90.78% 100.00%
Net Worth 346,597 345,910 344,708 344,622 345,052 344,107 345,574 0.20%
  QoQ % 0.20% 0.35% 0.02% -0.12% 0.27% -0.42% -
  Horiz. % 100.30% 100.10% 99.75% 99.72% 99.85% 99.58% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 346,597 345,910 344,708 344,622 345,052 344,107 345,574 0.20%
  QoQ % 0.20% 0.35% 0.02% -0.12% 0.27% -0.42% -
  Horiz. % 100.30% 100.10% 99.75% 99.72% 99.85% 99.58% 100.00%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 862,857 -0.33%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.50% -
  Horiz. % 99.50% 99.50% 99.50% 99.50% 99.50% 99.50% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.12 % 2.44 % 0.59 % 0.40 % 0.25 % 1.21 % 1.06 % 3.74%
  QoQ % -54.10% 313.56% 47.50% 60.00% -79.34% 14.15% -
  Horiz. % 105.66% 230.19% 55.66% 37.74% 23.58% 114.15% 100.00%
ROE 0.13 % 0.30 % 0.06 % 0.09 % 0.06 % 0.18 % 0.17 % -16.39%
  QoQ % -56.67% 400.00% -33.33% 50.00% -66.67% 5.88% -
  Horiz. % 76.47% 176.47% 35.29% 52.94% 35.29% 105.88% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.52 6.28 5.93 6.56 6.43 6.34 6.93 -14.08%
  QoQ % -12.10% 5.90% -9.60% 2.02% 1.42% -8.51% -
  Horiz. % 79.65% 90.62% 85.57% 94.66% 92.78% 91.49% 100.00%
EPS 0.05 0.12 0.02 0.04 0.02 0.07 0.07 -20.11%
  QoQ % -58.33% 500.00% -50.00% 100.00% -71.43% 0.00% -
  Horiz. % 71.43% 171.43% 28.57% 57.14% 28.57% 100.00% 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 0.4037 0.4029 0.4015 0.4014 0.4019 0.4008 0.4005 0.53%
  QoQ % 0.20% 0.35% 0.02% -0.12% 0.27% 0.07% -
  Horiz. % 100.80% 100.60% 100.25% 100.22% 100.35% 100.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.02 5.71 5.39 5.97 5.84 5.76 6.34 -14.42%
  QoQ % -12.08% 5.94% -9.72% 2.23% 1.39% -9.15% -
  Horiz. % 79.18% 90.06% 85.02% 94.16% 92.11% 90.85% 100.00%
EPS 0.05 0.11 0.02 0.03 0.02 0.07 0.06 -11.45%
  QoQ % -54.55% 450.00% -33.33% 50.00% -71.43% 16.67% -
  Horiz. % 83.33% 183.33% 33.33% 50.00% 33.33% 116.67% 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 0.3670 0.3663 0.3650 0.3649 0.3654 0.3644 0.3659 0.20%
  QoQ % 0.19% 0.36% 0.03% -0.14% 0.27% -0.41% -
  Horiz. % 100.30% 100.11% 99.75% 99.73% 99.86% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.4000 0.3900 0.4100 0.4000 0.4100 0.4100 0.4000 -
P/RPS 7.25 6.21 6.91 6.10 6.38 6.47 5.77 16.46%
  QoQ % 16.75% -10.13% 13.28% -4.39% -1.39% 12.13% -
  Horiz. % 125.65% 107.63% 119.76% 105.72% 110.57% 112.13% 100.00%
P/EPS 782.28 321.96 1,717.10 1,083.35 1,652.61 558.74 571.43 23.32%
  QoQ % 142.97% -81.25% 58.50% -34.45% 195.77% -2.22% -
  Horiz. % 136.90% 56.34% 300.49% 189.59% 289.21% 97.78% 100.00%
EY 0.13 0.31 0.06 0.09 0.06 0.18 0.17 -16.39%
  QoQ % -58.06% 416.67% -33.33% 50.00% -66.67% 5.88% -
  Horiz. % 76.47% 182.35% 35.29% 52.94% 35.29% 105.88% 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 0.99 0.97 1.02 1.00 1.02 1.02 1.00 -0.67%
  QoQ % 2.06% -4.90% 2.00% -1.96% 0.00% 2.00% -
  Horiz. % 99.00% 97.00% 102.00% 100.00% 102.00% 102.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.3800 0.4050 0.4200 0.4300 0.4100 0.4100 0.4000 -
P/RPS 6.88 6.45 7.08 6.55 6.38 6.47 5.77 12.46%
  QoQ % 6.67% -8.90% 8.09% 2.66% -1.39% 12.13% -
  Horiz. % 119.24% 111.79% 122.70% 113.52% 110.57% 112.13% 100.00%
P/EPS 743.17 334.34 1,758.98 1,164.60 1,652.61 558.74 571.43 19.17%
  QoQ % 122.28% -80.99% 51.04% -29.53% 195.77% -2.22% -
  Horiz. % 130.05% 58.51% 307.82% 203.80% 289.21% 97.78% 100.00%
EY 0.13 0.30 0.06 0.09 0.06 0.18 0.17 -16.39%
  QoQ % -56.67% 400.00% -33.33% 50.00% -66.67% 5.88% -
  Horiz. % 76.47% 176.47% 35.29% 52.94% 35.29% 105.88% 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 0.94 1.01 1.05 1.07 1.02 1.02 1.00 -4.04%
  QoQ % -6.93% -3.81% -1.87% 4.90% 0.00% 2.00% -
  Horiz. % 94.00% 101.00% 105.00% 107.00% 102.00% 102.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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