Highlights

[AVI] QoQ Quarter Result on 2014-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -62.32%    YoY -     -70.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 48,644 42,536 42,475 49,081 46,862 65,537 47,392 1.75%
  QoQ % 14.36% 0.14% -13.46% 4.74% -28.50% 38.29% -
  Horiz. % 102.64% 89.75% 89.62% 103.56% 98.88% 138.29% 100.00%
PBT 563 195 385 834 1,200 763 661 -10.12%
  QoQ % 188.72% -49.35% -53.84% -30.50% 57.27% 15.43% -
  Horiz. % 85.17% 29.50% 58.25% 126.17% 181.54% 115.43% 100.00%
Tax -337 -117 -136 -320 -378 -94 -128 90.33%
  QoQ % -188.03% 13.97% 57.50% 15.34% -302.13% 26.56% -
  Horiz. % 263.28% 91.41% 106.25% 250.00% 295.31% 73.44% 100.00%
NP 226 78 249 514 822 669 533 -43.47%
  QoQ % 189.74% -68.67% -51.56% -37.47% 22.87% 25.52% -
  Horiz. % 42.40% 14.63% 46.72% 96.44% 154.22% 125.52% 100.00%
NP to SH 175 94 323 309 820 446 439 -45.74%
  QoQ % 86.17% -70.90% 4.53% -62.32% 83.86% 1.59% -
  Horiz. % 39.86% 21.41% 73.58% 70.39% 186.79% 101.59% 100.00%
Tax Rate 59.86 % 60.00 % 35.32 % 38.37 % 31.50 % 12.32 % 19.36 % 111.80%
  QoQ % -0.23% 69.88% -7.95% 21.81% 155.68% -36.36% -
  Horiz. % 309.19% 309.92% 182.44% 198.19% 162.71% 63.64% 100.00%
Total Cost 48,418 42,458 42,226 48,567 46,040 64,868 46,859 2.20%
  QoQ % 14.04% 0.55% -13.06% 5.49% -29.03% 38.43% -
  Horiz. % 103.33% 90.61% 90.11% 103.64% 98.25% 138.43% 100.00%
Net Worth 351,233 349,945 349,859 349,859 349,430 347,799 346,597 0.89%
  QoQ % 0.37% 0.02% 0.00% 0.12% 0.47% 0.35% -
  Horiz. % 101.34% 100.97% 100.94% 100.94% 100.82% 100.35% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 351,233 349,945 349,859 349,859 349,430 347,799 346,597 0.89%
  QoQ % 0.37% 0.02% 0.00% 0.12% 0.47% 0.35% -
  Horiz. % 101.34% 100.97% 100.94% 100.94% 100.82% 100.35% 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.46 % 0.18 % 0.59 % 1.05 % 1.75 % 1.02 % 1.12 % -44.66%
  QoQ % 155.56% -69.49% -43.81% -40.00% 71.57% -8.93% -
  Horiz. % 41.07% 16.07% 52.68% 93.75% 156.25% 91.07% 100.00%
ROE 0.05 % 0.03 % 0.09 % 0.09 % 0.23 % 0.13 % 0.13 % -47.02%
  QoQ % 66.67% -66.67% 0.00% -60.87% 76.92% 0.00% -
  Horiz. % 38.46% 23.08% 69.23% 69.23% 176.92% 100.00% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.67 4.95 4.95 5.72 5.46 7.63 5.52 1.80%
  QoQ % 14.55% 0.00% -13.46% 4.76% -28.44% 38.22% -
  Horiz. % 102.72% 89.67% 89.67% 103.62% 98.91% 138.22% 100.00%
EPS 0.02 0.01 0.04 0.04 0.10 0.05 0.05 -45.62%
  QoQ % 100.00% -75.00% 0.00% -60.00% 100.00% 0.00% -
  Horiz. % 40.00% 20.00% 80.00% 80.00% 200.00% 100.00% 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 0.4091 0.4076 0.4075 0.4075 0.4070 0.4051 0.4037 0.89%
  QoQ % 0.37% 0.02% 0.00% 0.12% 0.47% 0.35% -
  Horiz. % 101.34% 100.97% 100.94% 100.94% 100.82% 100.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.15 4.50 4.50 5.20 4.96 6.94 5.02 1.71%
  QoQ % 14.44% 0.00% -13.46% 4.84% -28.53% 38.25% -
  Horiz. % 102.59% 89.64% 89.64% 103.59% 98.80% 138.25% 100.00%
EPS 0.02 0.01 0.03 0.03 0.09 0.05 0.05 -45.62%
  QoQ % 100.00% -66.67% 0.00% -66.67% 80.00% 0.00% -
  Horiz. % 40.00% 20.00% 60.00% 60.00% 180.00% 100.00% 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 0.3719 0.3705 0.3705 0.3705 0.3700 0.3683 0.3670 0.89%
  QoQ % 0.38% 0.00% 0.00% 0.14% 0.46% 0.35% -
  Horiz. % 101.34% 100.95% 100.95% 100.95% 100.82% 100.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3800 0.3900 0.3950 0.4300 0.4600 0.3850 0.4000 -
P/RPS 6.71 7.87 7.98 7.52 8.43 5.04 7.25 -5.02%
  QoQ % -14.74% -1.38% 6.12% -10.79% 67.26% -30.48% -
  Horiz. % 92.55% 108.55% 110.07% 103.72% 116.28% 69.52% 100.00%
P/EPS 1,864.28 3,562.08 1,049.93 1,194.75 481.63 741.13 782.28 78.13%
  QoQ % -47.66% 239.27% -12.12% 148.06% -35.01% -5.26% -
  Horiz. % 238.31% 455.35% 134.21% 152.73% 61.57% 94.74% 100.00%
EY 0.05 0.03 0.10 0.08 0.21 0.13 0.13 -47.02%
  QoQ % 66.67% -70.00% 25.00% -61.90% 61.54% 0.00% -
  Horiz. % 38.46% 23.08% 76.92% 61.54% 161.54% 100.00% 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 0.93 0.96 0.97 1.06 1.13 0.95 0.99 -4.07%
  QoQ % -3.12% -1.03% -8.49% -6.19% 18.95% -4.04% -
  Horiz. % 93.94% 96.97% 97.98% 107.07% 114.14% 95.96% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.3750 0.3950 0.3950 0.4050 0.4400 0.3850 0.3800 -
P/RPS 6.62 7.97 7.98 7.08 8.06 5.04 6.88 -2.53%
  QoQ % -16.94% -0.13% 12.71% -12.16% 59.92% -26.74% -
  Horiz. % 96.22% 115.84% 115.99% 102.91% 117.15% 73.26% 100.00%
P/EPS 1,839.75 3,607.75 1,049.93 1,125.29 460.69 741.13 743.17 82.70%
  QoQ % -49.01% 243.62% -6.70% 144.26% -37.84% -0.27% -
  Horiz. % 247.55% 485.45% 141.28% 151.42% 61.99% 99.73% 100.00%
EY 0.05 0.03 0.10 0.09 0.22 0.13 0.13 -47.02%
  QoQ % 66.67% -70.00% 11.11% -59.09% 69.23% 0.00% -
  Horiz. % 38.46% 23.08% 76.92% 69.23% 169.23% 100.00% 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 0.92 0.97 0.97 0.99 1.08 0.95 0.94 -1.42%
  QoQ % -5.15% 0.00% -2.02% -8.33% 13.68% 1.06% -
  Horiz. % 97.87% 103.19% 103.19% 105.32% 114.89% 101.06% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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