Highlights

[AVI] QoQ Quarter Result on 2018-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -26.53%    YoY -     -133.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 19,825 15,099 21,583 25,720 29,082 34,433 28,512 -21.50%
  QoQ % 31.30% -30.04% -16.08% -11.56% -15.54% 20.77% -
  Horiz. % 69.53% 52.96% 75.70% 90.21% 102.00% 120.77% 100.00%
PBT -2,804 -5,201 -26,457 -3,508 -2,686 -4,037 -5,640 -37.22%
  QoQ % 46.09% 80.34% -654.19% -30.60% 33.47% 28.42% -
  Horiz. % 49.72% 92.22% 469.10% 62.20% 47.62% 71.58% 100.00%
Tax -344 -343 1,851 -285 -377 -462 1,105 -
  QoQ % -0.29% -118.53% 749.47% 24.40% 18.40% -141.81% -
  Horiz. % -31.13% -31.04% 167.51% -25.79% -34.12% -41.81% 100.00%
NP -3,148 -5,544 -24,606 -3,793 -3,063 -4,499 -4,535 -21.58%
  QoQ % 43.22% 77.47% -548.72% -23.83% 31.92% 0.79% -
  Horiz. % 69.42% 122.25% 542.58% 83.64% 67.54% 99.21% 100.00%
NP to SH -3,306 -5,427 -24,514 -3,692 -2,918 -4,300 -4,466 -18.15%
  QoQ % 39.08% 77.86% -563.98% -26.53% 32.14% 3.72% -
  Horiz. % 74.03% 121.52% 548.90% 82.67% 65.34% 96.28% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 22,973 20,643 46,189 29,513 32,145 38,932 33,047 -21.51%
  QoQ % 11.29% -55.31% 56.50% -8.19% -17.43% 17.81% -
  Horiz. % 69.52% 62.47% 139.77% 89.31% 97.27% 117.81% 100.00%
Net Worth 214,477 211,633 253,702 267,954 271,645 274,221 277,999 -15.87%
  QoQ % 1.34% -16.58% -5.32% -1.36% -0.94% -1.36% -
  Horiz. % 77.15% 76.13% 91.26% 96.39% 97.71% 98.64% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 214,477 211,633 253,702 267,954 271,645 274,221 277,999 -15.87%
  QoQ % 1.34% -16.58% -5.32% -1.36% -0.94% -1.36% -
  Horiz. % 77.15% 76.13% 91.26% 96.39% 97.71% 98.64% 100.00%
NOSH 915,789 858,552 858,552 858,552 858,552 858,552 858,552 4.39%
  QoQ % 6.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -15.88 % -36.72 % -114.01 % -14.75 % -10.53 % -13.07 % -15.91 % -0.13%
  QoQ % 56.75% 67.79% -672.95% -40.08% 19.43% 17.85% -
  Horiz. % 99.81% 230.80% 716.59% 92.71% 66.18% 82.15% 100.00%
ROE -1.54 % -2.56 % -9.66 % -1.38 % -1.07 % -1.57 % -1.61 % -2.92%
  QoQ % 39.84% 73.50% -600.00% -28.97% 31.85% 2.48% -
  Horiz. % 95.65% 159.01% 600.00% 85.71% 66.46% 97.52% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.16 1.76 2.51 3.00 3.39 4.01 3.32 -24.90%
  QoQ % 22.73% -29.88% -16.33% -11.50% -15.46% 20.78% -
  Horiz. % 65.06% 53.01% 75.60% 90.36% 102.11% 120.78% 100.00%
EPS -0.36 -0.63 -2.86 -0.43 -0.34 -0.50 -0.52 -21.72%
  QoQ % 42.86% 77.97% -565.12% -26.47% 32.00% 3.85% -
  Horiz. % 69.23% 121.15% 550.00% 82.69% 65.38% 96.15% 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 0.2342 0.2465 0.2955 0.3121 0.3164 0.3194 0.3238 -19.41%
  QoQ % -4.99% -16.58% -5.32% -1.36% -0.94% -1.36% -
  Horiz. % 72.33% 76.13% 91.26% 96.39% 97.71% 98.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.10 1.60 2.29 2.72 3.08 3.65 3.02 -21.49%
  QoQ % 31.25% -30.13% -15.81% -11.69% -15.62% 20.86% -
  Horiz. % 69.54% 52.98% 75.83% 90.07% 101.99% 120.86% 100.00%
EPS -0.35 -0.57 -2.60 -0.39 -0.31 -0.46 -0.47 -17.83%
  QoQ % 38.60% 78.08% -566.67% -25.81% 32.61% 2.13% -
  Horiz. % 74.47% 121.28% 553.19% 82.98% 65.96% 97.87% 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 0.2271 0.2241 0.2686 0.2837 0.2876 0.2904 0.2944 -15.88%
  QoQ % 1.34% -16.57% -5.32% -1.36% -0.96% -1.36% -
  Horiz. % 77.14% 76.12% 91.24% 96.37% 97.69% 98.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1200 0.1550 0.1300 0.2400 0.2300 0.2550 0.3150 -
P/RPS 5.54 8.81 5.17 8.01 6.79 6.36 9.49 -30.13%
  QoQ % -37.12% 70.41% -35.46% 17.97% 6.76% -32.98% -
  Horiz. % 58.38% 92.83% 54.48% 84.40% 71.55% 67.02% 100.00%
P/EPS -33.24 -24.52 -4.55 -55.81 -67.67 -50.91 -60.56 -32.94%
  QoQ % -35.56% -438.90% 91.85% 17.53% -32.92% 15.93% -
  Horiz. % 54.89% 40.49% 7.51% 92.16% 111.74% 84.07% 100.00%
EY -3.01 -4.08 -21.96 -1.79 -1.48 -1.96 -1.65 49.24%
  QoQ % 26.23% 81.42% -1,126.82% -20.95% 24.49% -18.79% -
  Horiz. % 182.42% 247.27% 1,330.91% 108.48% 89.70% 118.79% 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 0.51 0.63 0.44 0.77 0.73 0.80 0.97 -34.83%
  QoQ % -19.05% 43.18% -42.86% 5.48% -8.75% -17.53% -
  Horiz. % 52.58% 64.95% 45.36% 79.38% 75.26% 82.47% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date - 22/08/19 30/05/19 28/02/19 26/11/18 03/09/18 28/05/18 -
Price 0.1400 0.1400 0.1650 0.2400 0.2600 0.2650 0.2400 -
P/RPS 6.47 7.96 6.56 8.01 7.68 6.61 7.23 -7.13%
  QoQ % -18.72% 21.34% -18.10% 4.30% 16.19% -8.58% -
  Horiz. % 89.49% 110.10% 90.73% 110.79% 106.22% 91.42% 100.00%
P/EPS -38.78 -22.15 -5.78 -55.81 -76.50 -52.91 -46.14 -10.93%
  QoQ % -75.08% -283.22% 89.64% 27.05% -44.59% -14.67% -
  Horiz. % 84.05% 48.01% 12.53% 120.96% 165.80% 114.67% 100.00%
EY -2.58 -4.52 -17.30 -1.79 -1.31 -1.89 -2.17 12.22%
  QoQ % 42.92% 73.87% -866.48% -36.64% 30.69% 12.90% -
  Horiz. % 118.89% 208.29% 797.23% 82.49% 60.37% 87.10% 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 0.60 0.57 0.56 0.77 0.82 0.83 0.74 -13.04%
  QoQ % 5.26% 1.79% -27.27% -6.10% -1.20% 12.16% -
  Horiz. % 81.08% 77.03% 75.68% 104.05% 110.81% 112.16% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+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