Highlights

[AVI] QoQ Quarter Result on 2013-09-30 [#2]

Stock [AVI]: AVILLION BHD
Announcement Date 29-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     1.59%    YoY -     40.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 42,475 49,081 46,862 65,537 47,392 53,911 50,908 -11.40%
  QoQ % -13.46% 4.74% -28.50% 38.29% -12.09% 5.90% -
  Horiz. % 83.43% 96.41% 92.05% 128.74% 93.09% 105.90% 100.00%
PBT 385 834 1,200 763 661 1,611 646 -29.25%
  QoQ % -53.84% -30.50% 57.27% 15.43% -58.97% 149.38% -
  Horiz. % 59.60% 129.10% 185.76% 118.11% 102.32% 249.38% 100.00%
Tax -136 -320 -378 -94 -128 -295 -344 -46.22%
  QoQ % 57.50% 15.34% -302.13% 26.56% 56.61% 14.24% -
  Horiz. % 39.53% 93.02% 109.88% 27.33% 37.21% 85.76% 100.00%
NP 249 514 822 669 533 1,316 302 -12.10%
  QoQ % -51.56% -37.47% 22.87% 25.52% -59.50% 335.76% -
  Horiz. % 82.45% 170.20% 272.19% 221.52% 176.49% 435.76% 100.00%
NP to SH 323 309 820 446 439 1,040 205 35.52%
  QoQ % 4.53% -62.32% 83.86% 1.59% -57.79% 407.32% -
  Horiz. % 157.56% 150.73% 400.00% 217.56% 214.15% 507.32% 100.00%
Tax Rate 35.32 % 38.37 % 31.50 % 12.32 % 19.36 % 18.31 % 53.25 % -24.00%
  QoQ % -7.95% 21.81% 155.68% -36.36% 5.73% -65.62% -
  Horiz. % 66.33% 72.06% 59.15% 23.14% 36.36% 34.38% 100.00%
Total Cost 42,226 48,567 46,040 64,868 46,859 52,595 50,606 -11.40%
  QoQ % -13.06% 5.49% -29.03% 38.43% -10.91% 3.93% -
  Horiz. % 83.44% 95.97% 90.98% 128.18% 92.60% 103.93% 100.00%
Net Worth 349,859 349,859 349,430 347,799 346,597 345,910 344,708 1.00%
  QoQ % 0.00% 0.12% 0.47% 0.35% 0.20% 0.35% -
  Horiz. % 101.49% 101.49% 101.37% 100.90% 100.55% 100.35% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 349,859 349,859 349,430 347,799 346,597 345,910 344,708 1.00%
  QoQ % 0.00% 0.12% 0.47% 0.35% 0.20% 0.35% -
  Horiz. % 101.49% 101.49% 101.37% 100.90% 100.55% 100.35% 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.59 % 1.05 % 1.75 % 1.02 % 1.12 % 2.44 % 0.59 % -
  QoQ % -43.81% -40.00% 71.57% -8.93% -54.10% 313.56% -
  Horiz. % 100.00% 177.97% 296.61% 172.88% 189.83% 413.56% 100.00%
ROE 0.09 % 0.09 % 0.23 % 0.13 % 0.13 % 0.30 % 0.06 % 31.13%
  QoQ % 0.00% -60.87% 76.92% 0.00% -56.67% 400.00% -
  Horiz. % 150.00% 150.00% 383.33% 216.67% 216.67% 500.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.95 5.72 5.46 7.63 5.52 6.28 5.93 -11.37%
  QoQ % -13.46% 4.76% -28.44% 38.22% -12.10% 5.90% -
  Horiz. % 83.47% 96.46% 92.07% 128.67% 93.09% 105.90% 100.00%
EPS 0.04 0.04 0.10 0.05 0.05 0.12 0.02 58.94%
  QoQ % 0.00% -60.00% 100.00% 0.00% -58.33% 500.00% -
  Horiz. % 200.00% 200.00% 500.00% 250.00% 250.00% 600.00% 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 0.4075 0.4070 0.4051 0.4037 0.4029 0.4015 1.00%
  QoQ % 0.00% 0.12% 0.47% 0.35% 0.20% 0.35% -
  Horiz. % 101.49% 101.49% 101.37% 100.90% 100.55% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.50 5.20 4.96 6.94 5.02 5.71 5.39 -11.36%
  QoQ % -13.46% 4.84% -28.53% 38.25% -12.08% 5.94% -
  Horiz. % 83.49% 96.47% 92.02% 128.76% 93.14% 105.94% 100.00%
EPS 0.03 0.03 0.09 0.05 0.05 0.11 0.02 31.13%
  QoQ % 0.00% -66.67% 80.00% 0.00% -54.55% 450.00% -
  Horiz. % 150.00% 150.00% 450.00% 250.00% 250.00% 550.00% 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 0.3705 0.3705 0.3700 0.3683 0.3670 0.3663 0.3650 1.00%
  QoQ % 0.00% 0.14% 0.46% 0.35% 0.19% 0.36% -
  Horiz. % 101.51% 101.51% 101.37% 100.90% 100.55% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.3950 0.4300 0.4600 0.3850 0.4000 0.3900 0.4100 -
P/RPS 7.98 7.52 8.43 5.04 7.25 6.21 6.91 10.10%
  QoQ % 6.12% -10.79% 67.26% -30.48% 16.75% -10.13% -
  Horiz. % 115.48% 108.83% 122.00% 72.94% 104.92% 89.87% 100.00%
P/EPS 1,049.93 1,194.75 481.63 741.13 782.28 321.96 1,717.10 -28.02%
  QoQ % -12.12% 148.06% -35.01% -5.26% 142.97% -81.25% -
  Horiz. % 61.15% 69.58% 28.05% 43.16% 45.56% 18.75% 100.00%
EY 0.10 0.08 0.21 0.13 0.13 0.31 0.06 40.70%
  QoQ % 25.00% -61.90% 61.54% 0.00% -58.06% 416.67% -
  Horiz. % 166.67% 133.33% 350.00% 216.67% 216.67% 516.67% 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 0.97 1.06 1.13 0.95 0.99 0.97 1.02 -3.30%
  QoQ % -8.49% -6.19% 18.95% -4.04% 2.06% -4.90% -
  Horiz. % 95.10% 103.92% 110.78% 93.14% 97.06% 95.10% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.3950 0.4050 0.4400 0.3850 0.3800 0.4050 0.4200 -
P/RPS 7.98 7.08 8.06 5.04 6.88 6.45 7.08 8.33%
  QoQ % 12.71% -12.16% 59.92% -26.74% 6.67% -8.90% -
  Horiz. % 112.71% 100.00% 113.84% 71.19% 97.18% 91.10% 100.00%
P/EPS 1,049.93 1,125.29 460.69 741.13 743.17 334.34 1,758.98 -29.17%
  QoQ % -6.70% 144.26% -37.84% -0.27% 122.28% -80.99% -
  Horiz. % 59.69% 63.97% 26.19% 42.13% 42.25% 19.01% 100.00%
EY 0.10 0.09 0.22 0.13 0.13 0.30 0.06 40.70%
  QoQ % 11.11% -59.09% 69.23% 0.00% -56.67% 400.00% -
  Horiz. % 166.67% 150.00% 366.67% 216.67% 216.67% 500.00% 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 0.97 0.99 1.08 0.95 0.94 1.01 1.05 -5.16%
  QoQ % -2.02% -8.33% 13.68% 1.06% -6.93% -3.81% -
  Horiz. % 92.38% 94.29% 102.86% 90.48% 89.52% 96.19% 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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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