Highlights

[AVI] QoQ TTM Result on 2014-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Dec-2014  [#3]
Profit Trend QoQ -     -41.72%    YoY -     -67.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 200,234 188,759 188,741 182,736 180,954 203,955 208,872 -2.77%
  QoQ % 6.08% 0.01% 3.29% 0.98% -11.28% -2.35% -
  Horiz. % 95.86% 90.37% 90.36% 87.49% 86.63% 97.65% 100.00%
PBT -3,609 -776 1,786 1,977 2,614 3,182 3,458 -
  QoQ % -365.08% -143.45% -9.66% -24.37% -17.85% -7.98% -
  Horiz. % -104.37% -22.44% 51.65% 57.17% 75.59% 92.02% 100.00%
Tax -927 -921 -973 -910 -951 -928 -920 0.51%
  QoQ % -0.65% 5.34% -6.92% 4.31% -2.48% -0.87% -
  Horiz. % 100.76% 100.11% 105.76% 98.91% 103.37% 100.87% 100.00%
NP -4,536 -1,697 813 1,067 1,663 2,254 2,538 -
  QoQ % -167.30% -308.73% -23.81% -35.84% -26.22% -11.19% -
  Horiz. % -178.72% -66.86% 32.03% 42.04% 65.52% 88.81% 100.00%
NP to SH -4,714 -1,950 601 901 1,546 1,897 2,013 -
  QoQ % -141.74% -424.46% -33.30% -41.72% -18.50% -5.76% -
  Horiz. % -234.18% -96.87% 29.86% 44.76% 76.80% 94.24% 100.00%
Tax Rate - % - % 54.48 % 46.03 % 36.38 % 29.16 % 26.60 % -
  QoQ % 0.00% 0.00% 18.36% 26.53% 24.76% 9.62% -
  Horiz. % 0.00% 0.00% 204.81% 173.05% 136.77% 109.62% 100.00%
Total Cost 204,770 190,456 187,928 181,669 179,291 201,701 206,334 -0.51%
  QoQ % 7.52% 1.35% 3.45% 1.33% -11.11% -2.25% -
  Horiz. % 99.24% 92.30% 91.08% 88.05% 86.89% 97.75% 100.00%
Net Worth 350,028 347,799 350,804 351,233 349,945 349,859 349,859 0.03%
  QoQ % 0.64% -0.86% -0.12% 0.37% 0.02% 0.00% -
  Horiz. % 100.05% 99.41% 100.27% 100.39% 100.02% 100.00% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 350,028 347,799 350,804 351,233 349,945 349,859 349,859 0.03%
  QoQ % 0.64% -0.86% -0.12% 0.37% 0.02% 0.00% -
  Horiz. % 100.05% 99.41% 100.27% 100.39% 100.02% 100.00% 100.00%
NOSH 861,290 858,552 858,552 858,552 858,552 858,552 858,552 0.21%
  QoQ % 0.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.32% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -2.27 % -0.90 % 0.43 % 0.58 % 0.92 % 1.11 % 1.22 % -
  QoQ % -152.22% -309.30% -25.86% -36.96% -17.12% -9.02% -
  Horiz. % -186.07% -73.77% 35.25% 47.54% 75.41% 90.98% 100.00%
ROE -1.35 % -0.56 % 0.17 % 0.26 % 0.44 % 0.54 % 0.58 % -
  QoQ % -141.07% -429.41% -34.62% -40.91% -18.52% -6.90% -
  Horiz. % -232.76% -96.55% 29.31% 44.83% 75.86% 93.10% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.25 21.99 21.98 21.28 21.08 23.76 24.33 -2.98%
  QoQ % 5.73% 0.05% 3.29% 0.95% -11.28% -2.34% -
  Horiz. % 95.56% 90.38% 90.34% 87.46% 86.64% 97.66% 100.00%
EPS -0.55 -0.23 0.07 0.10 0.18 0.22 0.23 -
  QoQ % -139.13% -428.57% -30.00% -44.44% -18.18% -4.35% -
  Horiz. % -239.13% -100.00% 30.43% 43.48% 78.26% 95.65% 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 0.4064 0.4051 0.4086 0.4091 0.4076 0.4075 0.4075 -0.18%
  QoQ % 0.32% -0.86% -0.12% 0.37% 0.02% 0.00% -
  Horiz. % 99.73% 99.41% 100.27% 100.39% 100.02% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.20 19.99 19.99 19.35 19.16 21.60 22.12 -2.79%
  QoQ % 6.05% 0.00% 3.31% 0.99% -11.30% -2.35% -
  Horiz. % 95.84% 90.37% 90.37% 87.48% 86.62% 97.65% 100.00%
EPS -0.50 -0.21 0.06 0.10 0.16 0.20 0.21 -
  QoQ % -138.10% -450.00% -40.00% -37.50% -20.00% -4.76% -
  Horiz. % -238.10% -100.00% 28.57% 47.62% 76.19% 95.24% 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 0.3706 0.3683 0.3715 0.3719 0.3705 0.3705 0.3705 0.02%
  QoQ % 0.62% -0.86% -0.11% 0.38% 0.00% 0.00% -
  Horiz. % 100.03% 99.41% 100.27% 100.38% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3800 0.3800 0.3700 0.3800 0.3900 0.3950 0.4300 -
P/RPS 1.63 1.73 1.68 1.79 1.85 1.66 1.77 -5.34%
  QoQ % -5.78% 2.98% -6.15% -3.24% 11.45% -6.21% -
  Horiz. % 92.09% 97.74% 94.92% 101.13% 104.52% 93.79% 100.00%
P/EPS -69.43 -167.31 528.56 362.10 216.58 178.77 183.40 -
  QoQ % 58.50% -131.65% 45.97% 67.19% 21.15% -2.52% -
  Horiz. % -37.86% -91.23% 288.20% 197.44% 118.09% 97.48% 100.00%
EY -1.44 -0.60 0.19 0.28 0.46 0.56 0.55 -
  QoQ % -140.00% -415.79% -32.14% -39.13% -17.86% 1.82% -
  Horiz. % -261.82% -109.09% 34.55% 50.91% 83.64% 101.82% 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 0.94 0.94 0.91 0.93 0.96 0.97 1.06 -7.69%
  QoQ % 0.00% 3.30% -2.15% -3.12% -1.03% -8.49% -
  Horiz. % 88.68% 88.68% 85.85% 87.74% 90.57% 91.51% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 28/08/15 22/05/15 27/02/15 25/11/14 29/08/14 30/05/14 -
Price 0.3850 0.3750 0.3750 0.3750 0.3950 0.3950 0.4050 -
P/RPS 1.66 1.71 1.71 1.76 1.87 1.66 1.66 -
  QoQ % -2.92% 0.00% -2.84% -5.88% 12.65% 0.00% -
  Horiz. % 100.00% 103.01% 103.01% 106.02% 112.65% 100.00% 100.00%
P/EPS -70.34 -165.11 535.70 357.33 219.36 178.77 172.73 -
  QoQ % 57.40% -130.82% 49.92% 62.90% 22.71% 3.50% -
  Horiz. % -40.72% -95.59% 310.14% 206.87% 127.00% 103.50% 100.00%
EY -1.42 -0.61 0.19 0.28 0.46 0.56 0.58 -
  QoQ % -132.79% -421.05% -32.14% -39.13% -17.86% -3.45% -
  Horiz. % -244.83% -105.17% 32.76% 48.28% 79.31% 96.55% 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 0.95 0.93 0.92 0.92 0.97 0.97 0.99 -2.71%
  QoQ % 2.15% 1.09% 0.00% -5.15% 0.00% -2.02% -
  Horiz. % 95.96% 93.94% 92.93% 92.93% 97.98% 97.98% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS