Highlights

[AVI] QoQ Quarter Result on 2016-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     95.87%    YoY -     79.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 32,948 35,469 42,546 40,396 37,967 33,292 48,147 -22.33%
  QoQ % -7.11% -16.63% 5.32% 6.40% 14.04% -30.85% -
  Horiz. % 68.43% 73.67% 88.37% 83.90% 78.86% 69.15% 100.00%
PBT -2,645 -1,490 -406 -216 -18,928 -3,391 -15,161 -68.74%
  QoQ % -77.52% -267.00% -87.96% 98.86% -458.18% 77.63% -
  Horiz. % 17.45% 9.83% 2.68% 1.42% 124.85% 22.37% 100.00%
Tax -553 -398 -231 -550 -442 -293 -237 75.83%
  QoQ % -38.94% -72.29% 58.00% -24.43% -50.85% -23.63% -
  Horiz. % 233.33% 167.93% 97.47% 232.07% 186.50% 123.63% 100.00%
NP -3,198 -1,888 -637 -766 -19,370 -3,684 -15,398 -64.90%
  QoQ % -69.39% -196.39% 16.84% 96.05% -425.79% 76.07% -
  Horiz. % 20.77% 12.26% 4.14% 4.97% 125.80% 23.93% 100.00%
NP to SH -3,043 -1,792 -793 -798 -19,337 -3,593 -15,305 -65.90%
  QoQ % -69.81% -125.98% 0.63% 95.87% -438.19% 76.52% -
  Horiz. % 19.88% 11.71% 5.18% 5.21% 126.34% 23.48% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 36,146 37,357 43,183 41,162 57,337 36,976 63,545 -31.32%
  QoQ % -3.24% -13.49% 4.91% -28.21% 55.07% -41.81% -
  Horiz. % 56.88% 58.79% 67.96% 64.78% 90.23% 58.19% 100.00%
Net Worth 284,953 289,675 292,251 299,205 298,260 315,947 319,037 -7.25%
  QoQ % -1.63% -0.88% -2.32% 0.32% -5.60% -0.97% -
  Horiz. % 89.32% 90.80% 91.60% 93.78% 93.49% 99.03% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 284,953 289,675 292,251 299,205 298,260 315,947 319,037 -7.25%
  QoQ % -1.63% -0.88% -2.32% 0.32% -5.60% -0.97% -
  Horiz. % 89.32% 90.80% 91.60% 93.78% 93.49% 99.03% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -9.71 % -5.32 % -1.50 % -1.90 % -51.02 % -11.07 % -31.98 % -54.79%
  QoQ % -82.52% -254.67% 21.05% 96.28% -360.89% 65.38% -
  Horiz. % 30.36% 16.64% 4.69% 5.94% 159.54% 34.62% 100.00%
ROE -1.07 % -0.62 % -0.27 % -0.27 % -6.48 % -1.14 % -4.80 % -63.20%
  QoQ % -72.58% -129.63% 0.00% 95.83% -468.42% 76.25% -
  Horiz. % 22.29% 12.92% 5.62% 5.62% 135.00% 23.75% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.84 4.13 4.96 4.71 4.42 3.88 5.61 -22.31%
  QoQ % -7.02% -16.73% 5.31% 6.56% 13.92% -30.84% -
  Horiz. % 68.45% 73.62% 88.41% 83.96% 78.79% 69.16% 100.00%
EPS -0.35 -0.21 -0.09 -0.09 -2.25 -0.42 -1.78 -66.15%
  QoQ % -66.67% -133.33% 0.00% 96.00% -435.71% 76.40% -
  Horiz. % 19.66% 11.80% 5.06% 5.06% 126.40% 23.60% 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 0.3319 0.3374 0.3404 0.3485 0.3474 0.3680 0.3716 -7.25%
  QoQ % -1.63% -0.88% -2.32% 0.32% -5.60% -0.97% -
  Horiz. % 89.32% 90.80% 91.60% 93.78% 93.49% 99.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.49 3.76 4.51 4.28 4.02 3.53 5.10 -22.33%
  QoQ % -7.18% -16.63% 5.37% 6.47% 13.88% -30.78% -
  Horiz. % 68.43% 73.73% 88.43% 83.92% 78.82% 69.22% 100.00%
EPS -0.32 -0.19 -0.08 -0.08 -2.05 -0.38 -1.62 -66.05%
  QoQ % -68.42% -137.50% 0.00% 96.10% -439.47% 76.54% -
  Horiz. % 19.75% 11.73% 4.94% 4.94% 126.54% 23.46% 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 0.3017 0.3067 0.3095 0.3168 0.3158 0.3345 0.3378 -7.25%
  QoQ % -1.63% -0.90% -2.30% 0.32% -5.59% -0.98% -
  Horiz. % 89.31% 90.79% 91.62% 93.78% 93.49% 99.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3400 0.3250 0.3400 0.3200 0.3200 0.3700 0.3750 -
P/RPS 8.86 7.87 6.86 6.80 7.24 9.54 6.69 20.58%
  QoQ % 12.58% 14.72% 0.88% -6.08% -24.11% 42.60% -
  Horiz. % 132.44% 117.64% 102.54% 101.64% 108.22% 142.60% 100.00%
P/EPS -95.93 -155.71 -368.11 -344.28 -14.21 -88.41 -21.04 174.71%
  QoQ % 38.39% 57.70% -6.92% -2,322.80% 83.93% -320.20% -
  Horiz. % 455.94% 740.07% 1,749.57% 1,636.31% 67.54% 420.20% 100.00%
EY -1.04 -0.64 -0.27 -0.29 -7.04 -1.13 -4.75 -63.64%
  QoQ % -62.50% -137.04% 6.90% 95.88% -523.01% 76.21% -
  Horiz. % 21.89% 13.47% 5.68% 6.11% 148.21% 23.79% 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 1.02 0.96 1.00 0.92 0.92 1.01 1.01 0.66%
  QoQ % 6.25% -4.00% 8.70% 0.00% -8.91% 0.00% -
  Horiz. % 100.99% 95.05% 99.01% 91.09% 91.09% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 29/05/17 27/02/17 30/11/16 23/08/16 31/05/16 -
Price 0.3300 0.3300 0.3400 0.3300 0.3200 0.3600 0.3800 -
P/RPS 8.60 7.99 6.86 7.01 7.24 9.28 6.78 17.16%
  QoQ % 7.63% 16.47% -2.14% -3.18% -21.98% 36.87% -
  Horiz. % 126.84% 117.85% 101.18% 103.39% 106.78% 136.87% 100.00%
P/EPS -93.11 -158.10 -368.11 -355.04 -14.21 -86.02 -21.32 166.94%
  QoQ % 41.11% 57.05% -3.68% -2,398.52% 83.48% -303.47% -
  Horiz. % 436.73% 741.56% 1,726.59% 1,665.29% 66.65% 403.47% 100.00%
EY -1.07 -0.63 -0.27 -0.28 -7.04 -1.16 -4.69 -62.63%
  QoQ % -69.84% -133.33% 3.57% 96.02% -506.90% 75.27% -
  Horiz. % 22.81% 13.43% 5.76% 5.97% 150.11% 24.73% 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 0.99 0.98 1.00 0.95 0.92 0.98 1.02 -1.97%
  QoQ % 1.02% -2.00% 5.26% 3.26% -6.12% -3.92% -
  Horiz. % 97.06% 96.08% 98.04% 93.14% 90.20% 96.08% 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
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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