Highlights

[AVI] QoQ Quarter Result on 2017-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 13-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Dec-2017  [#3]
Profit Trend QoQ -     48.14%    YoY -     -97.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 29,082 34,433 28,512 34,468 32,948 35,469 42,546 -22.39%
  QoQ % -15.54% 20.77% -17.28% 4.61% -7.11% -16.63% -
  Horiz. % 68.35% 80.93% 67.01% 81.01% 77.44% 83.37% 100.00%
PBT -2,686 -4,037 -5,640 -886 -2,645 -1,490 -406 252.01%
  QoQ % 33.47% 28.42% -536.57% 66.50% -77.52% -267.00% -
  Horiz. % 661.58% 994.33% 1,389.16% 218.23% 651.48% 367.00% 100.00%
Tax -377 -462 1,105 -680 -553 -398 -231 38.58%
  QoQ % 18.40% -141.81% 262.50% -22.97% -38.94% -72.29% -
  Horiz. % 163.20% 200.00% -478.35% 294.37% 239.39% 172.29% 100.00%
NP -3,063 -4,499 -4,535 -1,566 -3,198 -1,888 -637 184.61%
  QoQ % 31.92% 0.79% -189.59% 51.03% -69.39% -196.39% -
  Horiz. % 480.85% 706.28% 711.93% 245.84% 502.04% 296.39% 100.00%
NP to SH -2,918 -4,300 -4,466 -1,578 -3,043 -1,792 -793 138.16%
  QoQ % 32.14% 3.72% -183.02% 48.14% -69.81% -125.98% -
  Horiz. % 367.97% 542.24% 563.18% 198.99% 383.73% 225.98% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 32,145 38,932 33,047 36,034 36,146 37,357 43,183 -17.85%
  QoQ % -17.43% 17.81% -8.29% -0.31% -3.24% -13.49% -
  Horiz. % 74.44% 90.16% 76.53% 83.44% 83.70% 86.51% 100.00%
Net Worth 271,645 274,221 277,999 281,605 284,953 289,675 292,251 -4.75%
  QoQ % -0.94% -1.36% -1.28% -1.18% -1.63% -0.88% -
  Horiz. % 92.95% 93.83% 95.12% 96.36% 97.50% 99.12% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 271,645 274,221 277,999 281,605 284,953 289,675 292,251 -4.75%
  QoQ % -0.94% -1.36% -1.28% -1.18% -1.63% -0.88% -
  Horiz. % 92.95% 93.83% 95.12% 96.36% 97.50% 99.12% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -10.53 % -13.07 % -15.91 % -4.54 % -9.71 % -5.32 % -1.50 % 266.19%
  QoQ % 19.43% 17.85% -250.44% 53.24% -82.52% -254.67% -
  Horiz. % 702.00% 871.33% 1,060.67% 302.67% 647.33% 354.67% 100.00%
ROE -1.07 % -1.57 % -1.61 % -0.56 % -1.07 % -0.62 % -0.27 % 150.22%
  QoQ % 31.85% 2.48% -187.50% 47.66% -72.58% -129.63% -
  Horiz. % 396.30% 581.48% 596.30% 207.41% 396.30% 229.63% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.39 4.01 3.32 4.01 3.84 4.13 4.96 -22.39%
  QoQ % -15.46% 20.78% -17.21% 4.43% -7.02% -16.73% -
  Horiz. % 68.35% 80.85% 66.94% 80.85% 77.42% 83.27% 100.00%
EPS -0.34 -0.50 -0.52 -0.18 -0.35 -0.21 -0.09 142.37%
  QoQ % 32.00% 3.85% -188.89% 48.57% -66.67% -133.33% -
  Horiz. % 377.78% 555.56% 577.78% 200.00% 388.89% 233.33% 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 0.3164 0.3194 0.3238 0.3280 0.3319 0.3374 0.3404 -4.75%
  QoQ % -0.94% -1.36% -1.28% -1.18% -1.63% -0.88% -
  Horiz. % 92.95% 93.83% 95.12% 96.36% 97.50% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.08 3.65 3.02 3.65 3.49 3.76 4.51 -22.43%
  QoQ % -15.62% 20.86% -17.26% 4.58% -7.18% -16.63% -
  Horiz. % 68.29% 80.93% 66.96% 80.93% 77.38% 83.37% 100.00%
EPS -0.31 -0.46 -0.47 -0.17 -0.32 -0.19 -0.08 146.50%
  QoQ % 32.61% 2.13% -176.47% 46.87% -68.42% -137.50% -
  Horiz. % 387.50% 575.00% 587.50% 212.50% 400.00% 237.50% 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 0.2876 0.2904 0.2944 0.2982 0.3017 0.3067 0.3095 -4.77%
  QoQ % -0.96% -1.36% -1.27% -1.16% -1.63% -0.90% -
  Horiz. % 92.92% 93.83% 95.12% 96.35% 97.48% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2300 0.2550 0.3150 0.3350 0.3400 0.3250 0.3400 -
P/RPS 6.79 6.36 9.49 8.34 8.86 7.87 6.86 -0.68%
  QoQ % 6.76% -32.98% 13.79% -5.87% 12.58% 14.72% -
  Horiz. % 98.98% 92.71% 138.34% 121.57% 129.15% 114.72% 100.00%
P/EPS -67.67 -50.91 -60.56 -182.27 -95.93 -155.71 -368.11 -67.64%
  QoQ % -32.92% 15.93% 66.77% -90.00% 38.39% 57.70% -
  Horiz. % 18.38% 13.83% 16.45% 49.52% 26.06% 42.30% 100.00%
EY -1.48 -1.96 -1.65 -0.55 -1.04 -0.64 -0.27 210.56%
  QoQ % 24.49% -18.79% -200.00% 47.12% -62.50% -137.04% -
  Horiz. % 548.15% 725.93% 611.11% 203.70% 385.19% 237.04% 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 0.73 0.80 0.97 1.02 1.02 0.96 1.00 -18.91%
  QoQ % -8.75% -17.53% -4.90% 0.00% 6.25% -4.00% -
  Horiz. % 73.00% 80.00% 97.00% 102.00% 102.00% 96.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 03/09/18 28/05/18 13/02/18 24/11/17 30/08/17 29/05/17 -
Price 0.2600 0.2650 0.2400 0.3100 0.3300 0.3300 0.3400 -
P/RPS 7.68 6.61 7.23 7.72 8.60 7.99 6.86 7.81%
  QoQ % 16.19% -8.58% -6.35% -10.23% 7.63% 16.47% -
  Horiz. % 111.95% 96.36% 105.39% 112.54% 125.36% 116.47% 100.00%
P/EPS -76.50 -52.91 -46.14 -168.66 -93.11 -158.10 -368.11 -64.88%
  QoQ % -44.59% -14.67% 72.64% -81.14% 41.11% 57.05% -
  Horiz. % 20.78% 14.37% 12.53% 45.82% 25.29% 42.95% 100.00%
EY -1.31 -1.89 -2.17 -0.59 -1.07 -0.63 -0.27 186.32%
  QoQ % 30.69% 12.90% -267.80% 44.86% -69.84% -133.33% -
  Horiz. % 485.19% 700.00% 803.70% 218.52% 396.30% 233.33% 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 0.82 0.83 0.74 0.95 0.99 0.98 1.00 -12.38%
  QoQ % -1.20% 12.16% -22.11% -4.04% 1.02% -2.00% -
  Horiz. % 82.00% 83.00% 74.00% 95.00% 99.00% 98.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2168 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.130.00 
 KOTRA 3.180.00 
 UCREST 0.160.00 
 GENM-C73 0.0050.00 
 PUC 0.2450.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.3050.00 
 TOPGLOV-C79 0.250.00 
 BTECH 0.4850.00 

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