Highlights

[AVI] QoQ Quarter Result on 2019-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -563.98%    YoY -     -448.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 18,801 19,825 15,099 21,583 25,720 29,082 34,433 -33.12%
  QoQ % -5.17% 31.30% -30.04% -16.08% -11.56% -15.54% -
  Horiz. % 54.60% 57.58% 43.85% 62.68% 74.70% 84.46% 100.00%
PBT 100 -2,804 -5,201 -26,457 -3,508 -2,686 -4,037 -
  QoQ % 103.57% 46.09% 80.34% -654.19% -30.60% 33.47% -
  Horiz. % -2.48% 69.46% 128.83% 655.36% 86.90% 66.53% 100.00%
Tax -465 -344 -343 1,851 -285 -377 -462 0.43%
  QoQ % -35.17% -0.29% -118.53% 749.47% 24.40% 18.40% -
  Horiz. % 100.65% 74.46% 74.24% -400.65% 61.69% 81.60% 100.00%
NP -365 -3,148 -5,544 -24,606 -3,793 -3,063 -4,499 -81.17%
  QoQ % 88.41% 43.22% 77.47% -548.72% -23.83% 31.92% -
  Horiz. % 8.11% 69.97% 123.23% 546.92% 84.31% 68.08% 100.00%
NP to SH -327 -3,306 -5,427 -24,514 -3,692 -2,918 -4,300 -81.97%
  QoQ % 90.11% 39.08% 77.86% -563.98% -26.53% 32.14% -
  Horiz. % 7.60% 76.88% 126.21% 570.09% 85.86% 67.86% 100.00%
Tax Rate 465.00 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 19,166 22,973 20,643 46,189 29,513 32,145 38,932 -37.57%
  QoQ % -16.57% 11.29% -55.31% 56.50% -8.19% -17.43% -
  Horiz. % 49.23% 59.01% 53.02% 118.64% 75.81% 82.57% 100.00%
Net Worth 214,111 214,477 211,633 253,702 267,954 271,645 274,221 -15.17%
  QoQ % -0.17% 1.34% -16.58% -5.32% -1.36% -0.94% -
  Horiz. % 78.08% 78.21% 77.18% 92.52% 97.71% 99.06% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 214,111 214,477 211,633 253,702 267,954 271,645 274,221 -15.17%
  QoQ % -0.17% 1.34% -16.58% -5.32% -1.36% -0.94% -
  Horiz. % 78.08% 78.21% 77.18% 92.52% 97.71% 99.06% 100.00%
NOSH 915,789 915,789 858,552 858,552 858,552 858,552 858,552 4.38%
  QoQ % 0.00% 6.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.67% 106.67% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.94 % -15.88 % -36.72 % -114.01 % -14.75 % -10.53 % -13.07 % -71.87%
  QoQ % 87.78% 56.75% 67.79% -672.95% -40.08% 19.43% -
  Horiz. % 14.84% 121.50% 280.95% 872.30% 112.85% 80.57% 100.00%
ROE -0.15 % -1.54 % -2.56 % -9.66 % -1.38 % -1.07 % -1.57 % -79.01%
  QoQ % 90.26% 39.84% 73.50% -600.00% -28.97% 31.85% -
  Horiz. % 9.55% 98.09% 163.06% 615.29% 87.90% 68.15% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.05 2.16 1.76 2.51 3.00 3.39 4.01 -35.99%
  QoQ % -5.09% 22.73% -29.88% -16.33% -11.50% -15.46% -
  Horiz. % 51.12% 53.87% 43.89% 62.59% 74.81% 84.54% 100.00%
EPS -0.04 -0.36 -0.63 -2.86 -0.43 -0.34 -0.50 -81.35%
  QoQ % 88.89% 42.86% 77.97% -565.12% -26.47% 32.00% -
  Horiz. % 8.00% 72.00% 126.00% 572.00% 86.00% 68.00% 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 0.2338 0.2342 0.2465 0.2955 0.3121 0.3164 0.3194 -18.73%
  QoQ % -0.17% -4.99% -16.58% -5.32% -1.36% -0.94% -
  Horiz. % 73.20% 73.32% 77.18% 92.52% 97.71% 99.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1.99 2.10 1.60 2.29 2.72 3.08 3.65 -33.19%
  QoQ % -5.24% 31.25% -30.13% -15.81% -11.69% -15.62% -
  Horiz. % 54.52% 57.53% 43.84% 62.74% 74.52% 84.38% 100.00%
EPS -0.03 -0.35 -0.57 -2.60 -0.39 -0.31 -0.46 -83.72%
  QoQ % 91.43% 38.60% 78.08% -566.67% -25.81% 32.61% -
  Horiz. % 6.52% 76.09% 123.91% 565.22% 84.78% 67.39% 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 0.2267 0.2271 0.2241 0.2686 0.2837 0.2876 0.2904 -15.18%
  QoQ % -0.18% 1.34% -16.57% -5.32% -1.36% -0.96% -
  Horiz. % 78.06% 78.20% 77.17% 92.49% 97.69% 99.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.1400 0.1200 0.1550 0.1300 0.2400 0.2300 0.2550 -
P/RPS 6.82 5.54 8.81 5.17 8.01 6.79 6.36 4.75%
  QoQ % 23.10% -37.12% 70.41% -35.46% 17.97% 6.76% -
  Horiz. % 107.23% 87.11% 138.52% 81.29% 125.94% 106.76% 100.00%
P/EPS -392.08 -33.24 -24.52 -4.55 -55.81 -67.67 -50.91 288.54%
  QoQ % -1,079.54% -35.56% -438.90% 91.85% 17.53% -32.92% -
  Horiz. % 770.14% 65.29% 48.16% 8.94% 109.62% 132.92% 100.00%
EY -0.26 -3.01 -4.08 -21.96 -1.79 -1.48 -1.96 -73.89%
  QoQ % 91.36% 26.23% 81.42% -1,126.82% -20.95% 24.49% -
  Horiz. % 13.27% 153.57% 208.16% 1,120.41% 91.33% 75.51% 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 0.51 0.63 0.44 0.77 0.73 0.80 -17.41%
  QoQ % 17.65% -19.05% 43.18% -42.86% 5.48% -8.75% -
  Horiz. % 75.00% 63.75% 78.75% 55.00% 96.25% 91.25% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 - 22/08/19 30/05/19 28/02/19 26/11/18 03/09/18 -
Price 0.1600 0.1400 0.1400 0.1650 0.2400 0.2600 0.2650 -
P/RPS 7.79 6.47 7.96 6.56 8.01 7.68 6.61 11.54%
  QoQ % 20.40% -18.72% 21.34% -18.10% 4.30% 16.19% -
  Horiz. % 117.85% 97.88% 120.42% 99.24% 121.18% 116.19% 100.00%
P/EPS -448.09 -38.78 -22.15 -5.78 -55.81 -76.50 -52.91 313.87%
  QoQ % -1,055.47% -75.08% -283.22% 89.64% 27.05% -44.59% -
  Horiz. % 846.89% 73.29% 41.86% 10.92% 105.48% 144.59% 100.00%
EY -0.22 -2.58 -4.52 -17.30 -1.79 -1.31 -1.89 -76.07%
  QoQ % 91.47% 42.92% 73.87% -866.48% -36.64% 30.69% -
  Horiz. % 11.64% 136.51% 239.15% 915.34% 94.71% 69.31% 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 0.68 0.60 0.57 0.56 0.77 0.82 0.83 -12.41%
  QoQ % 13.33% 5.26% 1.79% -27.27% -6.10% -1.20% -
  Horiz. % 81.93% 72.29% 68.67% 67.47% 92.77% 98.80% 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
 
 

200  713  615  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.165-0.005 
 PHB 0.030.00 
 VIVOCOM 0.86-0.36 
 SAPNRG 0.120.00 
 PA 0.14-0.01 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.0750.00 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

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