Highlights

[AVI] QoQ Quarter Result on 2015-09-30 [#2]

Stock [AVI]: AVILLION BHD
Announcement Date 27-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -19.84%    YoY -     -2,940.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 33,292 48,147 49,548 54,011 42,493 55,086 48,644 -22.36%
  QoQ % -30.85% -2.83% -8.26% 27.11% -22.86% 13.24% -
  Horiz. % 68.44% 98.98% 101.86% 111.03% 87.36% 113.24% 100.00%
PBT -3,391 -15,161 -2,983 -2,638 -2,177 643 563 -
  QoQ % 77.63% -408.25% -13.08% -21.18% -438.57% 14.21% -
  Horiz. % -602.31% -2,692.90% -529.84% -468.56% -386.68% 114.21% 100.00%
Tax -293 -237 -854 -123 -84 -383 -337 -8.91%
  QoQ % -23.63% 72.25% -594.31% -46.43% 78.07% -13.65% -
  Horiz. % 86.94% 70.33% 253.41% 36.50% 24.93% 113.65% 100.00%
NP -3,684 -15,398 -3,837 -2,761 -2,261 260 226 -
  QoQ % 76.07% -301.30% -38.97% -22.11% -969.62% 15.04% -
  Horiz. % -1,630.09% -6,813.27% -1,697.79% -1,221.68% -1,000.44% 115.04% 100.00%
NP to SH -3,593 -15,305 -3,897 -2,670 -2,228 9 175 -
  QoQ % 76.52% -292.74% -45.96% -19.84% -24,855.56% -94.86% -
  Horiz. % -2,053.14% -8,745.71% -2,226.86% -1,525.71% -1,273.14% 5.14% 100.00%
Tax Rate - % - % - % - % - % 59.56 % 59.86 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.50% 100.00%
Total Cost 36,976 63,545 53,385 56,772 44,754 54,826 48,418 -16.46%
  QoQ % -41.81% 19.03% -5.97% 26.85% -18.37% 13.23% -
  Horiz. % 76.37% 131.24% 110.26% 117.25% 92.43% 113.23% 100.00%
Net Worth 315,947 319,037 344,193 348,915 347,799 350,804 351,233 -6.82%
  QoQ % -0.97% -7.31% -1.35% 0.32% -0.86% -0.12% -
  Horiz. % 89.95% 90.83% 98.00% 99.34% 99.02% 99.88% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 315,947 319,037 344,193 348,915 347,799 350,804 351,233 -6.82%
  QoQ % -0.97% -7.31% -1.35% 0.32% -0.86% -0.12% -
  Horiz. % 89.95% 90.83% 98.00% 99.34% 99.02% 99.88% 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -11.07 % -31.98 % -7.74 % -5.11 % -5.32 % 0.47 % 0.46 % -
  QoQ % 65.38% -313.18% -51.47% 3.95% -1,231.91% 2.17% -
  Horiz. % -2,406.52% -6,952.17% -1,682.61% -1,110.87% -1,156.52% 102.17% 100.00%
ROE -1.14 % -4.80 % -1.13 % -0.77 % -0.64 % 0.00 % 0.05 % -
  QoQ % 76.25% -324.78% -46.75% -20.31% 0.00% 0.00% -
  Horiz. % -2,280.00% -9,600.00% -2,260.00% -1,540.00% -1,280.00% 0.00% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.88 5.61 5.77 6.29 4.95 6.42 5.67 -22.36%
  QoQ % -30.84% -2.77% -8.27% 27.07% -22.90% 13.23% -
  Horiz. % 68.43% 98.94% 101.76% 110.93% 87.30% 113.23% 100.00%
EPS -0.42 -1.78 -0.45 -0.31 -0.26 0.00 0.02 -
  QoQ % 76.40% -295.56% -45.16% -19.23% 0.00% 0.00% -
  Horiz. % -2,100.00% -8,900.00% -2,250.00% -1,550.00% -1,300.00% 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 0.3680 0.3716 0.4009 0.4064 0.4051 0.4086 0.4091 -6.82%
  QoQ % -0.97% -7.31% -1.35% 0.32% -0.86% -0.12% -
  Horiz. % 89.95% 90.83% 98.00% 99.34% 99.02% 99.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.53 5.10 5.25 5.72 4.50 5.83 5.15 -22.28%
  QoQ % -30.78% -2.86% -8.22% 27.11% -22.81% 13.20% -
  Horiz. % 68.54% 99.03% 101.94% 111.07% 87.38% 113.20% 100.00%
EPS -0.38 -1.62 -0.41 -0.28 -0.24 0.00 0.02 -
  QoQ % 76.54% -295.12% -46.43% -16.67% 0.00% 0.00% -
  Horiz. % -1,900.00% -8,100.00% -2,050.00% -1,400.00% -1,200.00% 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 0.3345 0.3378 0.3645 0.3695 0.3683 0.3715 0.3719 -6.83%
  QoQ % -0.98% -7.33% -1.35% 0.33% -0.86% -0.11% -
  Horiz. % 89.94% 90.83% 98.01% 99.35% 99.03% 99.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.3700 0.3750 0.3800 0.3800 0.3800 0.3700 0.3800 -
P/RPS 9.54 6.69 6.58 6.04 7.68 5.77 6.71 26.47%
  QoQ % 42.60% 1.67% 8.94% -21.35% 33.10% -14.01% -
  Horiz. % 142.18% 99.70% 98.06% 90.01% 114.46% 85.99% 100.00%
P/EPS -88.41 -21.04 -83.72 -122.19 -146.43 35,296.03 1,864.28 -
  QoQ % -320.20% 74.87% 31.48% 16.55% -100.41% 1,793.28% -
  Horiz. % -4.74% -1.13% -4.49% -6.55% -7.85% 1,893.28% 100.00%
EY -1.13 -4.75 -1.19 -0.82 -0.68 0.00 0.05 -
  QoQ % 76.21% -299.16% -45.12% -20.59% 0.00% 0.00% -
  Horiz. % -2,260.00% -9,500.00% -2,380.00% -1,640.00% -1,360.00% 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 1.01 1.01 0.95 0.94 0.94 0.91 0.93 5.66%
  QoQ % 0.00% 6.32% 1.06% 0.00% 3.30% -2.15% -
  Horiz. % 108.60% 108.60% 102.15% 101.08% 101.08% 97.85% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 31/05/16 29/02/16 27/11/15 28/08/15 22/05/15 27/02/15 -
Price 0.3600 0.3800 0.3950 0.3850 0.3750 0.3750 0.3750 -
P/RPS 9.28 6.78 6.84 6.12 7.58 5.84 6.62 25.28%
  QoQ % 36.87% -0.88% 11.76% -19.26% 29.79% -11.78% -
  Horiz. % 140.18% 102.42% 103.32% 92.45% 114.50% 88.22% 100.00%
P/EPS -86.02 -21.32 -87.02 -123.80 -144.50 35,773.00 1,839.75 -
  QoQ % -303.47% 75.50% 29.71% 14.33% -100.40% 1,844.45% -
  Horiz. % -4.68% -1.16% -4.73% -6.73% -7.85% 1,944.45% 100.00%
EY -1.16 -4.69 -1.15 -0.81 -0.69 0.00 0.05 -
  QoQ % 75.27% -307.83% -41.98% -17.39% 0.00% 0.00% -
  Horiz. % -2,320.00% -9,380.00% -2,300.00% -1,620.00% -1,380.00% 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 0.98 1.02 0.99 0.95 0.93 0.92 0.92 4.31%
  QoQ % -3.92% 3.03% 4.21% 2.15% 1.09% 0.00% -
  Horiz. % 106.52% 110.87% 107.61% 103.26% 101.09% 100.00% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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