Highlights

[AVI] QoQ Quarter Result on 2018-09-30 [#2]

Stock [AVI]: AVILLION BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     32.14%    YoY -     4.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 15,099 21,583 25,720 29,082 34,433 28,512 34,468 -42.41%
  QoQ % -30.04% -16.08% -11.56% -15.54% 20.77% -17.28% -
  Horiz. % 43.81% 62.62% 74.62% 84.37% 99.90% 82.72% 100.00%
PBT -5,201 -26,457 -3,508 -2,686 -4,037 -5,640 -886 226.47%
  QoQ % 80.34% -654.19% -30.60% 33.47% 28.42% -536.57% -
  Horiz. % 587.02% 2,986.12% 395.94% 303.16% 455.64% 636.57% 100.00%
Tax -343 1,851 -285 -377 -462 1,105 -680 -36.71%
  QoQ % -118.53% 749.47% 24.40% 18.40% -141.81% 262.50% -
  Horiz. % 50.44% -272.21% 41.91% 55.44% 67.94% -162.50% 100.00%
NP -5,544 -24,606 -3,793 -3,063 -4,499 -4,535 -1,566 132.82%
  QoQ % 77.47% -548.72% -23.83% 31.92% 0.79% -189.59% -
  Horiz. % 354.02% 1,571.26% 242.21% 195.59% 287.29% 289.59% 100.00%
NP to SH -5,427 -24,514 -3,692 -2,918 -4,300 -4,466 -1,578 128.36%
  QoQ % 77.86% -563.98% -26.53% 32.14% 3.72% -183.02% -
  Horiz. % 343.92% 1,553.49% 233.97% 184.92% 272.50% 283.02% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 20,643 46,189 29,513 32,145 38,932 33,047 36,034 -31.09%
  QoQ % -55.31% 56.50% -8.19% -17.43% 17.81% -8.29% -
  Horiz. % 57.29% 128.18% 81.90% 89.21% 108.04% 91.71% 100.00%
Net Worth 211,633 253,702 267,954 271,645 274,221 277,999 281,605 -17.38%
  QoQ % -16.58% -5.32% -1.36% -0.94% -1.36% -1.28% -
  Horiz. % 75.15% 90.09% 95.15% 96.46% 97.38% 98.72% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 211,633 253,702 267,954 271,645 274,221 277,999 281,605 -17.38%
  QoQ % -16.58% -5.32% -1.36% -0.94% -1.36% -1.28% -
  Horiz. % 75.15% 90.09% 95.15% 96.46% 97.38% 98.72% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -36.72 % -114.01 % -14.75 % -10.53 % -13.07 % -15.91 % -4.54 % 304.48%
  QoQ % 67.79% -672.95% -40.08% 19.43% 17.85% -250.44% -
  Horiz. % 808.81% 2,511.23% 324.89% 231.94% 287.89% 350.44% 100.00%
ROE -2.56 % -9.66 % -1.38 % -1.07 % -1.57 % -1.61 % -0.56 % 176.21%
  QoQ % 73.50% -600.00% -28.97% 31.85% 2.48% -187.50% -
  Horiz. % 457.14% 1,725.00% 246.43% 191.07% 280.36% 287.50% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.76 2.51 3.00 3.39 4.01 3.32 4.01 -42.33%
  QoQ % -29.88% -16.33% -11.50% -15.46% 20.78% -17.21% -
  Horiz. % 43.89% 62.59% 74.81% 84.54% 100.00% 82.79% 100.00%
EPS -0.63 -2.86 -0.43 -0.34 -0.50 -0.52 -0.18 131.05%
  QoQ % 77.97% -565.12% -26.47% 32.00% 3.85% -188.89% -
  Horiz. % 350.00% 1,588.89% 238.89% 188.89% 277.78% 288.89% 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 0.2465 0.2955 0.3121 0.3164 0.3194 0.3238 0.3280 -17.38%
  QoQ % -16.58% -5.32% -1.36% -0.94% -1.36% -1.28% -
  Horiz. % 75.15% 90.09% 95.15% 96.46% 97.38% 98.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.60 2.29 2.72 3.08 3.65 3.02 3.65 -42.38%
  QoQ % -30.13% -15.81% -11.69% -15.62% 20.86% -17.26% -
  Horiz. % 43.84% 62.74% 74.52% 84.38% 100.00% 82.74% 100.00%
EPS -0.57 -2.60 -0.39 -0.31 -0.46 -0.47 -0.17 124.52%
  QoQ % 78.08% -566.67% -25.81% 32.61% 2.13% -176.47% -
  Horiz. % 335.29% 1,529.41% 229.41% 182.35% 270.59% 276.47% 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 0.2241 0.2686 0.2837 0.2876 0.2904 0.2944 0.2982 -17.38%
  QoQ % -16.57% -5.32% -1.36% -0.96% -1.36% -1.27% -
  Horiz. % 75.15% 90.07% 95.14% 96.45% 97.38% 98.73% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1550 0.1300 0.2400 0.2300 0.2550 0.3150 0.3350 -
P/RPS 8.81 5.17 8.01 6.79 6.36 9.49 8.34 3.73%
  QoQ % 70.41% -35.46% 17.97% 6.76% -32.98% 13.79% -
  Horiz. % 105.64% 61.99% 96.04% 81.41% 76.26% 113.79% 100.00%
P/EPS -24.52 -4.55 -55.81 -67.67 -50.91 -60.56 -182.27 -73.84%
  QoQ % -438.90% 91.85% 17.53% -32.92% 15.93% 66.77% -
  Horiz. % 13.45% 2.50% 30.62% 37.13% 27.93% 33.23% 100.00%
EY -4.08 -21.96 -1.79 -1.48 -1.96 -1.65 -0.55 281.76%
  QoQ % 81.42% -1,126.82% -20.95% 24.49% -18.79% -200.00% -
  Horiz. % 741.82% 3,992.73% 325.45% 269.09% 356.36% 300.00% 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 0.63 0.44 0.77 0.73 0.80 0.97 1.02 -27.54%
  QoQ % 43.18% -42.86% 5.48% -8.75% -17.53% -4.90% -
  Horiz. % 61.76% 43.14% 75.49% 71.57% 78.43% 95.10% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 28/02/19 26/11/18 03/09/18 28/05/18 13/02/18 -
Price 0.1400 0.1650 0.2400 0.2600 0.2650 0.2400 0.3100 -
P/RPS 7.96 6.56 8.01 7.68 6.61 7.23 7.72 2.07%
  QoQ % 21.34% -18.10% 4.30% 16.19% -8.58% -6.35% -
  Horiz. % 103.11% 84.97% 103.76% 99.48% 85.62% 93.65% 100.00%
P/EPS -22.15 -5.78 -55.81 -76.50 -52.91 -46.14 -168.66 -74.26%
  QoQ % -283.22% 89.64% 27.05% -44.59% -14.67% 72.64% -
  Horiz. % 13.13% 3.43% 33.09% 45.36% 31.37% 27.36% 100.00%
EY -4.52 -17.30 -1.79 -1.31 -1.89 -2.17 -0.59 290.07%
  QoQ % 73.87% -866.48% -36.64% 30.69% 12.90% -267.80% -
  Horiz. % 766.10% 2,932.20% 303.39% 222.03% 320.34% 367.80% 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 0.57 0.56 0.77 0.82 0.83 0.74 0.95 -28.93%
  QoQ % 1.79% -27.27% -6.10% -1.20% 12.16% -22.11% -
  Horiz. % 60.00% 58.95% 81.05% 86.32% 87.37% 77.89% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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