Highlights

[AVI] QoQ Quarter Result on 2017-09-30 [#2]

Stock [AVI]: AVILLION BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Sep-2017  [#2]
Profit Trend QoQ -     -69.81%    YoY -     84.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 34,433 28,512 34,468 32,948 35,469 42,546 40,396 -10.13%
  QoQ % 20.77% -17.28% 4.61% -7.11% -16.63% 5.32% -
  Horiz. % 85.24% 70.58% 85.33% 81.56% 87.80% 105.32% 100.00%
PBT -4,037 -5,640 -886 -2,645 -1,490 -406 -216 608.05%
  QoQ % 28.42% -536.57% 66.50% -77.52% -267.00% -87.96% -
  Horiz. % 1,868.98% 2,611.11% 410.19% 1,224.54% 689.81% 187.96% 100.00%
Tax -462 1,105 -680 -553 -398 -231 -550 -11.00%
  QoQ % -141.81% 262.50% -22.97% -38.94% -72.29% 58.00% -
  Horiz. % 84.00% -200.91% 123.64% 100.55% 72.36% 42.00% 100.00%
NP -4,499 -4,535 -1,566 -3,198 -1,888 -637 -766 226.59%
  QoQ % 0.79% -189.59% 51.03% -69.39% -196.39% 16.84% -
  Horiz. % 587.34% 592.04% 204.44% 417.49% 246.48% 83.16% 100.00%
NP to SH -4,300 -4,466 -1,578 -3,043 -1,792 -793 -798 208.31%
  QoQ % 3.72% -183.02% 48.14% -69.81% -125.98% 0.63% -
  Horiz. % 538.85% 559.65% 197.74% 381.33% 224.56% 99.37% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 38,932 33,047 36,034 36,146 37,357 43,183 41,162 -3.65%
  QoQ % 17.81% -8.29% -0.31% -3.24% -13.49% 4.91% -
  Horiz. % 94.58% 80.29% 87.54% 87.81% 90.76% 104.91% 100.00%
Net Worth 274,221 277,999 281,605 284,953 289,675 292,251 299,205 -5.66%
  QoQ % -1.36% -1.28% -1.18% -1.63% -0.88% -2.32% -
  Horiz. % 91.65% 92.91% 94.12% 95.24% 96.81% 97.68% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 274,221 277,999 281,605 284,953 289,675 292,251 299,205 -5.66%
  QoQ % -1.36% -1.28% -1.18% -1.63% -0.88% -2.32% -
  Horiz. % 91.65% 92.91% 94.12% 95.24% 96.81% 97.68% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -13.07 % -15.91 % -4.54 % -9.71 % -5.32 % -1.50 % -1.90 % 262.98%
  QoQ % 17.85% -250.44% 53.24% -82.52% -254.67% 21.05% -
  Horiz. % 687.89% 837.37% 238.95% 511.05% 280.00% 78.95% 100.00%
ROE -1.57 % -1.61 % -0.56 % -1.07 % -0.62 % -0.27 % -0.27 % 224.41%
  QoQ % 2.48% -187.50% 47.66% -72.58% -129.63% 0.00% -
  Horiz. % 581.48% 596.30% 207.41% 396.30% 229.63% 100.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.01 3.32 4.01 3.84 4.13 4.96 4.71 -10.20%
  QoQ % 20.78% -17.21% 4.43% -7.02% -16.73% 5.31% -
  Horiz. % 85.14% 70.49% 85.14% 81.53% 87.69% 105.31% 100.00%
EPS -0.50 -0.52 -0.18 -0.35 -0.21 -0.09 -0.09 214.67%
  QoQ % 3.85% -188.89% 48.57% -66.67% -133.33% 0.00% -
  Horiz. % 555.56% 577.78% 200.00% 388.89% 233.33% 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 0.3194 0.3238 0.3280 0.3319 0.3374 0.3404 0.3485 -5.66%
  QoQ % -1.36% -1.28% -1.18% -1.63% -0.88% -2.32% -
  Horiz. % 91.65% 92.91% 94.12% 95.24% 96.81% 97.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.65 3.02 3.65 3.49 3.76 4.51 4.28 -10.10%
  QoQ % 20.86% -17.26% 4.58% -7.18% -16.63% 5.37% -
  Horiz. % 85.28% 70.56% 85.28% 81.54% 87.85% 105.37% 100.00%
EPS -0.46 -0.47 -0.17 -0.32 -0.19 -0.08 -0.08 221.99%
  QoQ % 2.13% -176.47% 46.87% -68.42% -137.50% 0.00% -
  Horiz. % 575.00% 587.50% 212.50% 400.00% 237.50% 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 0.2904 0.2944 0.2982 0.3017 0.3067 0.3095 0.3168 -5.65%
  QoQ % -1.36% -1.27% -1.16% -1.63% -0.90% -2.30% -
  Horiz. % 91.67% 92.93% 94.13% 95.23% 96.81% 97.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2550 0.3150 0.3350 0.3400 0.3250 0.3400 0.3200 -
P/RPS 6.36 9.49 8.34 8.86 7.87 6.86 6.80 -4.37%
  QoQ % -32.98% 13.79% -5.87% 12.58% 14.72% 0.88% -
  Horiz. % 93.53% 139.56% 122.65% 130.29% 115.74% 100.88% 100.00%
P/EPS -50.91 -60.56 -182.27 -95.93 -155.71 -368.11 -344.28 -72.13%
  QoQ % 15.93% 66.77% -90.00% 38.39% 57.70% -6.92% -
  Horiz. % 14.79% 17.59% 52.94% 27.86% 45.23% 106.92% 100.00%
EY -1.96 -1.65 -0.55 -1.04 -0.64 -0.27 -0.29 258.72%
  QoQ % -18.79% -200.00% 47.12% -62.50% -137.04% 6.90% -
  Horiz. % 675.86% 568.97% 189.66% 358.62% 220.69% 93.10% 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 0.80 0.97 1.02 1.02 0.96 1.00 0.92 -8.92%
  QoQ % -17.53% -4.90% 0.00% 6.25% -4.00% 8.70% -
  Horiz. % 86.96% 105.43% 110.87% 110.87% 104.35% 108.70% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 03/09/18 28/05/18 13/02/18 24/11/17 30/08/17 29/05/17 27/02/17 -
Price 0.2650 0.2400 0.3100 0.3300 0.3300 0.3400 0.3300 -
P/RPS 6.61 7.23 7.72 8.60 7.99 6.86 7.01 -3.85%
  QoQ % -8.58% -6.35% -10.23% 7.63% 16.47% -2.14% -
  Horiz. % 94.29% 103.14% 110.13% 122.68% 113.98% 97.86% 100.00%
P/EPS -52.91 -46.14 -168.66 -93.11 -158.10 -368.11 -355.04 -71.99%
  QoQ % -14.67% 72.64% -81.14% 41.11% 57.05% -3.68% -
  Horiz. % 14.90% 13.00% 47.50% 26.23% 44.53% 103.68% 100.00%
EY -1.89 -2.17 -0.59 -1.07 -0.63 -0.27 -0.28 258.42%
  QoQ % 12.90% -267.80% 44.86% -69.84% -133.33% 3.57% -
  Horiz. % 675.00% 775.00% 210.71% 382.14% 225.00% 96.43% 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 0.83 0.74 0.95 0.99 0.98 1.00 0.95 -8.63%
  QoQ % 12.16% -22.11% -4.04% 1.02% -2.00% 5.26% -
  Horiz. % 87.37% 77.89% 100.00% 104.21% 103.16% 105.26% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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