Highlights

[AVI] QoQ TTM Result on 2015-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 22-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 31-Mar-2015  [#4]
Profit Trend QoQ -     -33.30%    YoY -     -70.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 201,138 200,234 188,759 188,741 182,736 180,954 203,955 -0.92%
  QoQ % 0.45% 6.08% 0.01% 3.29% 0.98% -11.28% -
  Horiz. % 98.62% 98.18% 92.55% 92.54% 89.60% 88.72% 100.00%
PBT -7,155 -3,609 -776 1,786 1,977 2,614 3,182 -
  QoQ % -98.25% -365.08% -143.45% -9.66% -24.37% -17.85% -
  Horiz. % -224.86% -113.42% -24.39% 56.13% 62.13% 82.15% 100.00%
Tax -1,444 -927 -921 -973 -910 -951 -928 34.17%
  QoQ % -55.77% -0.65% 5.34% -6.92% 4.31% -2.48% -
  Horiz. % 155.60% 99.89% 99.25% 104.85% 98.06% 102.48% 100.00%
NP -8,599 -4,536 -1,697 813 1,067 1,663 2,254 -
  QoQ % -89.57% -167.30% -308.73% -23.81% -35.84% -26.22% -
  Horiz. % -381.50% -201.24% -75.29% 36.07% 47.34% 73.78% 100.00%
NP to SH -8,786 -4,714 -1,950 601 901 1,546 1,897 -
  QoQ % -86.38% -141.74% -424.46% -33.30% -41.72% -18.50% -
  Horiz. % -463.15% -248.50% -102.79% 31.68% 47.50% 81.50% 100.00%
Tax Rate - % - % - % 54.48 % 46.03 % 36.38 % 29.16 % -
  QoQ % 0.00% 0.00% 0.00% 18.36% 26.53% 24.76% -
  Horiz. % 0.00% 0.00% 0.00% 186.83% 157.85% 124.76% 100.00%
Total Cost 209,737 204,770 190,456 187,928 181,669 179,291 201,701 2.63%
  QoQ % 2.43% 7.52% 1.35% 3.45% 1.33% -11.11% -
  Horiz. % 103.98% 101.52% 94.42% 93.17% 90.07% 88.89% 100.00%
Net Worth 347,179 350,028 347,799 350,804 351,233 349,945 349,859 -0.51%
  QoQ % -0.81% 0.64% -0.86% -0.12% 0.37% 0.02% -
  Horiz. % 99.23% 100.05% 99.41% 100.27% 100.39% 100.02% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 347,179 350,028 347,799 350,804 351,233 349,945 349,859 -0.51%
  QoQ % -0.81% 0.64% -0.86% -0.12% 0.37% 0.02% -
  Horiz. % 99.23% 100.05% 99.41% 100.27% 100.39% 100.02% 100.00%
NOSH 866,000 861,290 858,552 858,552 858,552 858,552 858,552 0.58%
  QoQ % 0.55% 0.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.87% 100.32% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -4.28 % -2.27 % -0.90 % 0.43 % 0.58 % 0.92 % 1.11 % -
  QoQ % -88.55% -152.22% -309.30% -25.86% -36.96% -17.12% -
  Horiz. % -385.59% -204.50% -81.08% 38.74% 52.25% 82.88% 100.00%
ROE -2.53 % -1.35 % -0.56 % 0.17 % 0.26 % 0.44 % 0.54 % -
  QoQ % -87.41% -141.07% -429.41% -34.62% -40.91% -18.52% -
  Horiz. % -468.52% -250.00% -103.70% 31.48% 48.15% 81.48% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.23 23.25 21.99 21.98 21.28 21.08 23.76 -1.49%
  QoQ % -0.09% 5.73% 0.05% 3.29% 0.95% -11.28% -
  Horiz. % 97.77% 97.85% 92.55% 92.51% 89.56% 88.72% 100.00%
EPS -1.01 -0.55 -0.23 0.07 0.10 0.18 0.22 -
  QoQ % -83.64% -139.13% -428.57% -30.00% -44.44% -18.18% -
  Horiz. % -459.09% -250.00% -104.55% 31.82% 45.45% 81.82% 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 0.4009 0.4064 0.4051 0.4086 0.4091 0.4076 0.4075 -1.08%
  QoQ % -1.35% 0.32% -0.86% -0.12% 0.37% 0.02% -
  Horiz. % 98.38% 99.73% 99.41% 100.27% 100.39% 100.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.75 17.67 16.66 16.65 16.12 15.97 18.00 -0.93%
  QoQ % 0.45% 6.06% 0.06% 3.29% 0.94% -11.28% -
  Horiz. % 98.61% 98.17% 92.56% 92.50% 89.56% 88.72% 100.00%
EPS -0.78 -0.42 -0.17 0.05 0.08 0.14 0.17 -
  QoQ % -85.71% -147.06% -440.00% -37.50% -42.86% -17.65% -
  Horiz. % -458.82% -247.06% -100.00% 29.41% 47.06% 82.35% 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 0.3063 0.3089 0.3069 0.3095 0.3099 0.3088 0.3087 -0.52%
  QoQ % -0.84% 0.65% -0.84% -0.13% 0.36% 0.03% -
  Horiz. % 99.22% 100.06% 99.42% 100.26% 100.39% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.3800 0.3800 0.3800 0.3700 0.3800 0.3900 0.3950 -
P/RPS 1.64 1.63 1.73 1.68 1.79 1.85 1.66 -0.80%
  QoQ % 0.61% -5.78% 2.98% -6.15% -3.24% 11.45% -
  Horiz. % 98.80% 98.19% 104.22% 101.20% 107.83% 111.45% 100.00%
P/EPS -37.46 -69.43 -167.31 528.56 362.10 216.58 178.77 -
  QoQ % 46.05% 58.50% -131.65% 45.97% 67.19% 21.15% -
  Horiz. % -20.95% -38.84% -93.59% 295.66% 202.55% 121.15% 100.00%
EY -2.67 -1.44 -0.60 0.19 0.28 0.46 0.56 -
  QoQ % -85.42% -140.00% -415.79% -32.14% -39.13% -17.86% -
  Horiz. % -476.79% -257.14% -107.14% 33.93% 50.00% 82.14% 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 0.94 0.94 0.91 0.93 0.96 0.97 -1.38%
  QoQ % 1.06% 0.00% 3.30% -2.15% -3.12% -1.03% -
  Horiz. % 97.94% 96.91% 96.91% 93.81% 95.88% 98.97% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 28/08/15 22/05/15 27/02/15 25/11/14 29/08/14 -
Price 0.3950 0.3850 0.3750 0.3750 0.3750 0.3950 0.3950 -
P/RPS 1.70 1.66 1.71 1.71 1.76 1.87 1.66 1.60%
  QoQ % 2.41% -2.92% 0.00% -2.84% -5.88% 12.65% -
  Horiz. % 102.41% 100.00% 103.01% 103.01% 106.02% 112.65% 100.00%
P/EPS -38.93 -70.34 -165.11 535.70 357.33 219.36 178.77 -
  QoQ % 44.65% 57.40% -130.82% 49.92% 62.90% 22.71% -
  Horiz. % -21.78% -39.35% -92.36% 299.66% 199.88% 122.71% 100.00%
EY -2.57 -1.42 -0.61 0.19 0.28 0.46 0.56 -
  QoQ % -80.99% -132.79% -421.05% -32.14% -39.13% -17.86% -
  Horiz. % -458.93% -253.57% -108.93% 33.93% 50.00% 82.14% 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 0.99 0.95 0.93 0.92 0.92 0.97 0.97 1.37%
  QoQ % 4.21% 2.15% 1.09% 0.00% -5.15% 0.00% -
  Horiz. % 102.06% 97.94% 95.88% 94.85% 94.85% 100.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS