Highlights

[AVI] QoQ Quarter Result on 2010-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -74.61%    YoY -     -86.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 59,322 64,033 107,424 149,131 126,051 121,760 129,734 -40.62%
  QoQ % -7.36% -40.39% -27.97% 18.31% 3.52% -6.15% -
  Horiz. % 45.73% 49.36% 82.80% 114.95% 97.16% 93.85% 100.00%
PBT 291 395 1,427 -108 1,364 433 -415 -
  QoQ % -26.33% -72.32% 1,421.30% -107.92% 215.01% 204.34% -
  Horiz. % -70.12% -95.18% -343.86% 26.02% -328.67% -104.34% 100.00%
Tax -231 -193 -1,668 -171 -313 -278 -1,809 -74.61%
  QoQ % -19.69% 88.43% -875.44% 45.37% -12.59% 84.63% -
  Horiz. % 12.77% 10.67% 92.21% 9.45% 17.30% 15.37% 100.00%
NP 60 202 -241 -279 1,051 155 -2,224 -
  QoQ % -70.30% 183.82% 13.62% -126.55% 578.06% 106.97% -
  Horiz. % -2.70% -9.08% 10.84% 12.54% -47.26% -6.97% 100.00%
NP to SH 153 237 -23 327 1,288 -64 -2,960 -
  QoQ % -35.44% 1,130.43% -107.03% -74.61% 2,112.50% 97.84% -
  Horiz. % -5.17% -8.01% 0.78% -11.05% -43.51% 2.16% 100.00%
Tax Rate 79.38 % 48.86 % 116.89 % - % 22.95 % 64.20 % - % -
  QoQ % 62.46% -58.20% 0.00% 0.00% -64.25% 0.00% -
  Horiz. % 123.64% 76.11% 182.07% 0.00% 35.75% 100.00% -
Total Cost 59,262 63,831 107,665 149,410 125,000 121,605 131,958 -41.33%
  QoQ % -7.16% -40.71% -27.94% 19.53% 2.79% -7.85% -
  Horiz. % 44.91% 48.37% 81.59% 113.23% 94.73% 92.15% 100.00%
Net Worth 305,847 315,368 350,768 323,648 338,743 251,648 344,694 -7.66%
  QoQ % -3.02% -10.09% 8.38% -4.46% 34.61% -26.99% -
  Horiz. % 88.73% 91.49% 101.76% 93.89% 98.27% 73.01% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 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
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 305,847 315,368 350,768 323,648 338,743 251,648 344,694 -7.66%
  QoQ % -3.02% -10.09% 8.38% -4.46% 34.61% -26.99% -
  Horiz. % 88.73% 91.49% 101.76% 93.89% 98.27% 73.01% 100.00%
NOSH 765,000 790,000 880,000 817,500 858,666 640,000 870,000 -8.21%
  QoQ % -3.16% -10.23% 7.65% -4.79% 34.17% -26.44% -
  Horiz. % 87.93% 90.80% 101.15% 93.97% 98.70% 73.56% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.10 % 0.32 % -0.22 % -0.19 % 0.83 % 0.13 % -1.71 % -
  QoQ % -68.75% 245.45% -15.79% -122.89% 538.46% 107.60% -
  Horiz. % -5.85% -18.71% 12.87% 11.11% -48.54% -7.60% 100.00%
ROE 0.05 % 0.08 % -0.01 % 0.10 % 0.38 % -0.03 % -0.86 % -
  QoQ % -37.50% 900.00% -110.00% -73.68% 1,366.67% 96.51% -
  Horiz. % -5.81% -9.30% 1.16% -11.63% -44.19% 3.49% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.75 8.11 12.21 18.24 14.68 19.03 14.91 -35.33%
  QoQ % -4.44% -33.58% -33.06% 24.25% -22.86% 27.63% -
  Horiz. % 51.98% 54.39% 81.89% 122.33% 98.46% 127.63% 100.00%
EPS 0.02 0.03 0.00 0.04 0.15 -0.01 -0.34 -
  QoQ % -33.33% 0.00% 0.00% -73.33% 1,600.00% 97.06% -
  Horiz. % -5.88% -8.82% -0.00% -11.76% -44.12% 2.94% 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 0.3998 0.3992 0.3986 0.3959 0.3945 0.3932 0.3962 0.60%
  QoQ % 0.15% 0.15% 0.68% 0.35% 0.33% -0.76% -
  Horiz. % 100.91% 100.76% 100.61% 99.92% 99.57% 99.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.28 6.78 11.37 15.79 13.35 12.89 13.74 -40.64%
  QoQ % -7.37% -40.37% -27.99% 18.28% 3.57% -6.19% -
  Horiz. % 45.71% 49.34% 82.75% 114.92% 97.16% 93.81% 100.00%
EPS 0.02 0.03 0.00 0.03 0.14 -0.01 -0.31 -
  QoQ % -33.33% 0.00% 0.00% -78.57% 1,500.00% 96.77% -
  Horiz. % -6.45% -9.68% -0.00% -9.68% -45.16% 3.23% 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 0.3239 0.3339 0.3714 0.3427 0.3587 0.2665 0.3650 -7.65%
  QoQ % -2.99% -10.10% 8.37% -4.46% 34.60% -26.99% -
  Horiz. % 88.74% 91.48% 101.75% 93.89% 98.27% 73.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.4800 0.6200 0.6800 0.6700 0.4000 0.4300 0.4000 -
P/RPS 6.19 7.65 5.57 3.67 2.72 2.26 2.68 74.64%
  QoQ % -19.08% 37.34% 51.77% 34.93% 20.35% -15.67% -
  Horiz. % 230.97% 285.45% 207.84% 136.94% 101.49% 84.33% 100.00%
P/EPS 2,400.00 2,066.67 -26,017.39 1,675.00 266.67 -4,300.00 -117.57 -
  QoQ % 16.13% 107.94% -1,653.28% 528.12% 106.20% -3,557.40% -
  Horiz. % -2,041.34% -1,757.82% 22,129.28% -1,424.68% -226.82% 3,657.40% 100.00%
EY 0.04 0.05 0.00 0.06 0.38 -0.02 -0.85 -
  QoQ % -20.00% 0.00% 0.00% -84.21% 2,000.00% 97.65% -
  Horiz. % -4.71% -5.88% -0.00% -7.06% -44.71% 2.35% 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 1.20 1.55 1.71 1.69 1.01 1.09 1.01 12.17%
  QoQ % -22.58% -9.36% 1.18% 67.33% -7.34% 7.92% -
  Horiz. % 118.81% 153.47% 169.31% 167.33% 100.00% 107.92% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.4800 0.5000 0.6500 0.6500 0.5000 0.4500 0.7100 -
P/RPS 6.19 6.17 5.32 3.56 3.41 2.37 4.76 19.12%
  QoQ % 0.32% 15.98% 49.44% 4.40% 43.88% -50.21% -
  Horiz. % 130.04% 129.62% 111.76% 74.79% 71.64% 49.79% 100.00%
P/EPS 2,400.00 1,666.67 -24,869.56 1,625.00 333.33 -4,500.00 -208.68 -
  QoQ % 44.00% 106.70% -1,630.43% 387.50% 107.41% -2,056.41% -
  Horiz. % -1,150.09% -798.67% 11,917.56% -778.70% -159.73% 2,156.41% 100.00%
EY 0.04 0.06 0.00 0.06 0.30 -0.02 -0.48 -
  QoQ % -33.33% 0.00% 0.00% -80.00% 1,600.00% 95.83% -
  Horiz. % -8.33% -12.50% -0.00% -12.50% -62.50% 4.17% 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 1.20 1.25 1.63 1.64 1.27 1.14 1.79 -23.38%
  QoQ % -4.00% -23.31% -0.61% 29.13% 11.40% -36.31% -
  Horiz. % 67.04% 69.83% 91.06% 91.62% 70.95% 63.69% 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