Highlights

[AVI] QoQ Quarter Result on 2012-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     4.30%    YoY -     2,839.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 50,908 56,340 55,197 54,398 59,830 59,322 64,033 -14.12%
  QoQ % -9.64% 2.07% 1.47% -9.08% 0.86% -7.36% -
  Horiz. % 79.50% 87.99% 86.20% 84.95% 93.44% 92.64% 100.00%
PBT 646 572 273 942 949 291 395 38.60%
  QoQ % 12.94% 109.52% -71.02% -0.74% 226.12% -26.33% -
  Horiz. % 163.54% 144.81% 69.11% 238.48% 240.25% 73.67% 100.00%
Tax -344 -348 -135 -283 -316 -231 -193 46.75%
  QoQ % 1.15% -157.78% 52.30% 10.44% -36.80% -19.69% -
  Horiz. % 178.24% 180.31% 69.95% 146.63% 163.73% 119.69% 100.00%
NP 302 224 138 659 633 60 202 30.59%
  QoQ % 34.82% 62.32% -79.06% 4.11% 955.00% -70.30% -
  Horiz. % 149.50% 110.89% 68.32% 326.24% 313.37% 29.70% 100.00%
NP to SH 205 317 213 630 604 153 237 -9.18%
  QoQ % -35.33% 48.83% -66.19% 4.30% 294.77% -35.44% -
  Horiz. % 86.50% 133.76% 89.87% 265.82% 254.85% 64.56% 100.00%
Tax Rate 53.25 % 60.84 % 49.45 % 30.04 % 33.30 % 79.38 % 48.86 % 5.88%
  QoQ % -12.48% 23.03% 64.61% -9.79% -58.05% 62.46% -
  Horiz. % 108.98% 124.52% 101.21% 61.48% 68.15% 162.46% 100.00%
Total Cost 50,606 56,116 55,059 53,739 59,197 59,262 63,831 -14.28%
  QoQ % -9.82% 1.92% 2.46% -9.22% -0.11% -7.16% -
  Horiz. % 79.28% 87.91% 86.26% 84.19% 92.74% 92.84% 100.00%
Net Worth 344,708 344,622 345,052 344,107 345,574 305,847 315,368 6.08%
  QoQ % 0.02% -0.12% 0.27% -0.42% 12.99% -3.02% -
  Horiz. % 109.30% 109.28% 109.41% 109.11% 109.58% 96.98% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 344,708 344,622 345,052 344,107 345,574 305,847 315,368 6.08%
  QoQ % 0.02% -0.12% 0.27% -0.42% 12.99% -3.02% -
  Horiz. % 109.30% 109.28% 109.41% 109.11% 109.58% 96.98% 100.00%
NOSH 858,552 858,552 858,552 858,552 862,857 765,000 790,000 5.68%
  QoQ % 0.00% 0.00% 0.00% -0.50% 12.79% -3.16% -
  Horiz. % 108.68% 108.68% 108.68% 108.68% 109.22% 96.84% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.59 % 0.40 % 0.25 % 1.21 % 1.06 % 0.10 % 0.32 % 50.08%
  QoQ % 47.50% 60.00% -79.34% 14.15% 960.00% -68.75% -
  Horiz. % 184.38% 125.00% 78.12% 378.13% 331.25% 31.25% 100.00%
ROE 0.06 % 0.09 % 0.06 % 0.18 % 0.17 % 0.05 % 0.08 % -17.38%
  QoQ % -33.33% 50.00% -66.67% 5.88% 240.00% -37.50% -
  Horiz. % 75.00% 112.50% 75.00% 225.00% 212.50% 62.50% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.93 6.56 6.43 6.34 6.93 7.75 8.11 -18.76%
  QoQ % -9.60% 2.02% 1.42% -8.51% -10.58% -4.44% -
  Horiz. % 73.12% 80.89% 79.28% 78.18% 85.45% 95.56% 100.00%
EPS 0.02 0.04 0.02 0.07 0.07 0.02 0.03 -23.59%
  QoQ % -50.00% 100.00% -71.43% 0.00% 250.00% -33.33% -
  Horiz. % 66.67% 133.33% 66.67% 233.33% 233.33% 66.67% 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 0.4015 0.4014 0.4019 0.4008 0.4005 0.3998 0.3992 0.38%
  QoQ % 0.02% -0.12% 0.27% 0.07% 0.18% 0.15% -
  Horiz. % 100.58% 100.55% 100.68% 100.40% 100.33% 100.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.39 5.97 5.84 5.76 6.34 6.28 6.78 -14.12%
  QoQ % -9.72% 2.23% 1.39% -9.15% 0.96% -7.37% -
  Horiz. % 79.50% 88.05% 86.14% 84.96% 93.51% 92.63% 100.00%
EPS 0.02 0.03 0.02 0.07 0.06 0.02 0.03 -23.59%
  QoQ % -33.33% 50.00% -71.43% 16.67% 200.00% -33.33% -
  Horiz. % 66.67% 100.00% 66.67% 233.33% 200.00% 66.67% 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 0.3650 0.3649 0.3654 0.3644 0.3659 0.3239 0.3339 6.09%
  QoQ % 0.03% -0.14% 0.27% -0.41% 12.97% -2.99% -
  Horiz. % 109.31% 109.28% 109.43% 109.13% 109.58% 97.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.4100 0.4000 0.4100 0.4100 0.4000 0.4800 0.6200 -
P/RPS 6.91 6.10 6.38 6.47 5.77 6.19 7.65 -6.53%
  QoQ % 13.28% -4.39% -1.39% 12.13% -6.79% -19.08% -
  Horiz. % 90.33% 79.74% 83.40% 84.58% 75.42% 80.92% 100.00%
P/EPS 1,717.10 1,083.35 1,652.61 558.74 571.43 2,400.00 2,066.67 -11.57%
  QoQ % 58.50% -34.45% 195.77% -2.22% -76.19% 16.13% -
  Horiz. % 83.09% 52.42% 79.96% 27.04% 27.65% 116.13% 100.00%
EY 0.06 0.09 0.06 0.18 0.17 0.04 0.05 12.86%
  QoQ % -33.33% 50.00% -66.67% 5.88% 325.00% -20.00% -
  Horiz. % 120.00% 180.00% 120.00% 360.00% 340.00% 80.00% 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 1.02 1.00 1.02 1.02 1.00 1.20 1.55 -24.25%
  QoQ % 2.00% -1.96% 0.00% 2.00% -16.67% -22.58% -
  Horiz. % 65.81% 64.52% 65.81% 65.81% 64.52% 77.42% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.4200 0.4300 0.4100 0.4100 0.4000 0.4800 0.5000 -
P/RPS 7.08 6.55 6.38 6.47 5.77 6.19 6.17 9.56%
  QoQ % 8.09% 2.66% -1.39% 12.13% -6.79% 0.32% -
  Horiz. % 114.75% 106.16% 103.40% 104.86% 93.52% 100.32% 100.00%
P/EPS 1,758.98 1,164.60 1,652.61 558.74 571.43 2,400.00 1,666.67 3.64%
  QoQ % 51.04% -29.53% 195.77% -2.22% -76.19% 44.00% -
  Horiz. % 105.54% 69.88% 99.16% 33.52% 34.29% 144.00% 100.00%
EY 0.06 0.09 0.06 0.18 0.17 0.04 0.06 -
  QoQ % -33.33% 50.00% -66.67% 5.88% 325.00% -33.33% -
  Horiz. % 100.00% 150.00% 100.00% 300.00% 283.33% 66.67% 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 1.05 1.07 1.02 1.02 1.00 1.20 1.25 -10.93%
  QoQ % -1.87% 4.90% 0.00% 2.00% -16.67% -4.00% -
  Horiz. % 84.00% 85.60% 81.60% 81.60% 80.00% 96.00% 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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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