Highlights

[AVI] QoQ Quarter Result on 2018-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 28-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 31-Mar-2018  [#4]
Profit Trend QoQ -     -183.02%    YoY -     -463.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 25,720 29,082 34,433 28,512 34,468 32,948 35,469 -19.24%
  QoQ % -11.56% -15.54% 20.77% -17.28% 4.61% -7.11% -
  Horiz. % 72.51% 81.99% 97.08% 80.39% 97.18% 92.89% 100.00%
PBT -3,508 -2,686 -4,037 -5,640 -886 -2,645 -1,490 76.70%
  QoQ % -30.60% 33.47% 28.42% -536.57% 66.50% -77.52% -
  Horiz. % 235.44% 180.27% 270.94% 378.52% 59.46% 177.52% 100.00%
Tax -285 -377 -462 1,105 -680 -553 -398 -19.91%
  QoQ % 24.40% 18.40% -141.81% 262.50% -22.97% -38.94% -
  Horiz. % 71.61% 94.72% 116.08% -277.64% 170.85% 138.94% 100.00%
NP -3,793 -3,063 -4,499 -4,535 -1,566 -3,198 -1,888 59.01%
  QoQ % -23.83% 31.92% 0.79% -189.59% 51.03% -69.39% -
  Horiz. % 200.90% 162.24% 238.29% 240.20% 82.94% 169.39% 100.00%
NP to SH -3,692 -2,918 -4,300 -4,466 -1,578 -3,043 -1,792 61.70%
  QoQ % -26.53% 32.14% 3.72% -183.02% 48.14% -69.81% -
  Horiz. % 206.03% 162.83% 239.96% 249.22% 88.06% 169.81% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 29,513 32,145 38,932 33,047 36,034 36,146 37,357 -14.50%
  QoQ % -8.19% -17.43% 17.81% -8.29% -0.31% -3.24% -
  Horiz. % 79.00% 86.05% 104.22% 88.46% 96.46% 96.76% 100.00%
Net Worth 267,954 271,645 274,221 277,999 281,605 284,953 289,675 -5.05%
  QoQ % -1.36% -0.94% -1.36% -1.28% -1.18% -1.63% -
  Horiz. % 92.50% 93.78% 94.67% 95.97% 97.21% 98.37% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 267,954 271,645 274,221 277,999 281,605 284,953 289,675 -5.05%
  QoQ % -1.36% -0.94% -1.36% -1.28% -1.18% -1.63% -
  Horiz. % 92.50% 93.78% 94.67% 95.97% 97.21% 98.37% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -14.75 % -10.53 % -13.07 % -15.91 % -4.54 % -9.71 % -5.32 % 96.99%
  QoQ % -40.08% 19.43% 17.85% -250.44% 53.24% -82.52% -
  Horiz. % 277.26% 197.93% 245.68% 299.06% 85.34% 182.52% 100.00%
ROE -1.38 % -1.07 % -1.57 % -1.61 % -0.56 % -1.07 % -0.62 % 70.23%
  QoQ % -28.97% 31.85% 2.48% -187.50% 47.66% -72.58% -
  Horiz. % 222.58% 172.58% 253.23% 259.68% 90.32% 172.58% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.00 3.39 4.01 3.32 4.01 3.84 4.13 -19.15%
  QoQ % -11.50% -15.46% 20.78% -17.21% 4.43% -7.02% -
  Horiz. % 72.64% 82.08% 97.09% 80.39% 97.09% 92.98% 100.00%
EPS -0.43 -0.34 -0.50 -0.52 -0.18 -0.35 -0.21 61.04%
  QoQ % -26.47% 32.00% 3.85% -188.89% 48.57% -66.67% -
  Horiz. % 204.76% 161.90% 238.10% 247.62% 85.71% 166.67% 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 0.3121 0.3164 0.3194 0.3238 0.3280 0.3319 0.3374 -5.05%
  QoQ % -1.36% -0.94% -1.36% -1.28% -1.18% -1.63% -
  Horiz. % 92.50% 93.78% 94.67% 95.97% 97.21% 98.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.72 3.08 3.65 3.02 3.65 3.49 3.76 -19.37%
  QoQ % -11.69% -15.62% 20.86% -17.26% 4.58% -7.18% -
  Horiz. % 72.34% 81.91% 97.07% 80.32% 97.07% 92.82% 100.00%
EPS -0.39 -0.31 -0.46 -0.47 -0.17 -0.32 -0.19 61.30%
  QoQ % -25.81% 32.61% 2.13% -176.47% 46.87% -68.42% -
  Horiz. % 205.26% 163.16% 242.11% 247.37% 89.47% 168.42% 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 0.2837 0.2876 0.2904 0.2944 0.2982 0.3017 0.3067 -5.05%
  QoQ % -1.36% -0.96% -1.36% -1.27% -1.16% -1.63% -
  Horiz. % 92.50% 93.77% 94.69% 95.99% 97.23% 98.37% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2400 0.2300 0.2550 0.3150 0.3350 0.3400 0.3250 -
P/RPS 8.01 6.79 6.36 9.49 8.34 8.86 7.87 1.18%
  QoQ % 17.97% 6.76% -32.98% 13.79% -5.87% 12.58% -
  Horiz. % 101.78% 86.28% 80.81% 120.58% 105.97% 112.58% 100.00%
P/EPS -55.81 -67.67 -50.91 -60.56 -182.27 -95.93 -155.71 -49.45%
  QoQ % 17.53% -32.92% 15.93% 66.77% -90.00% 38.39% -
  Horiz. % 35.84% 43.46% 32.70% 38.89% 117.06% 61.61% 100.00%
EY -1.79 -1.48 -1.96 -1.65 -0.55 -1.04 -0.64 98.14%
  QoQ % -20.95% 24.49% -18.79% -200.00% 47.12% -62.50% -
  Horiz. % 279.69% 231.25% 306.25% 257.81% 85.94% 162.50% 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 0.77 0.73 0.80 0.97 1.02 1.02 0.96 -13.64%
  QoQ % 5.48% -8.75% -17.53% -4.90% 0.00% 6.25% -
  Horiz. % 80.21% 76.04% 83.33% 101.04% 106.25% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 03/09/18 28/05/18 13/02/18 24/11/17 30/08/17 -
Price 0.2400 0.2600 0.2650 0.2400 0.3100 0.3300 0.3300 -
P/RPS 8.01 7.68 6.61 7.23 7.72 8.60 7.99 0.17%
  QoQ % 4.30% 16.19% -8.58% -6.35% -10.23% 7.63% -
  Horiz. % 100.25% 96.12% 82.73% 90.49% 96.62% 107.63% 100.00%
P/EPS -55.81 -76.50 -52.91 -46.14 -168.66 -93.11 -158.10 -49.96%
  QoQ % 27.05% -44.59% -14.67% 72.64% -81.14% 41.11% -
  Horiz. % 35.30% 48.39% 33.47% 29.18% 106.68% 58.89% 100.00%
EY -1.79 -1.31 -1.89 -2.17 -0.59 -1.07 -0.63 100.22%
  QoQ % -36.64% 30.69% 12.90% -267.80% 44.86% -69.84% -
  Horiz. % 284.13% 207.94% 300.00% 344.44% 93.65% 169.84% 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 0.77 0.82 0.83 0.74 0.95 0.99 0.98 -14.81%
  QoQ % -6.10% -1.20% 12.16% -22.11% -4.04% 1.02% -
  Horiz. % 78.57% 83.67% 84.69% 75.51% 96.94% 101.02% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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