Highlights

[AVI] YoY Cumulative Quarter Result on 2012-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     63.38%    YoY -     6.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 188,741 208,872 216,356 237,583 504,366 457,279 548,982 -16.29%
  YoY % -9.64% -3.46% -8.93% -52.89% 10.30% -16.70% -
  Horiz. % 34.38% 38.05% 39.41% 43.28% 91.87% 83.30% 100.00%
PBT 1,786 3,458 3,102 2,577 3,116 2,932 12,753 -27.93%
  YoY % -48.35% 11.48% 20.37% -17.30% 6.28% -77.01% -
  Horiz. % 14.00% 27.12% 24.32% 20.21% 24.43% 22.99% 100.00%
Tax -973 -921 -1,122 -1,023 -2,430 -2,464 -2,649 -15.37%
  YoY % -5.65% 17.91% -9.68% 57.90% 1.38% 6.98% -
  Horiz. % 36.73% 34.77% 42.36% 38.62% 91.73% 93.02% 100.00%
NP 813 2,537 1,980 1,554 686 468 10,104 -34.28%
  YoY % -67.95% 28.13% 27.41% 126.53% 46.58% -95.37% -
  Horiz. % 8.05% 25.11% 19.60% 15.38% 6.79% 4.63% 100.00%
NP to SH 601 2,013 1,775 1,624 1,528 -408 9,273 -36.61%
  YoY % -70.14% 13.41% 9.30% 6.28% 474.51% -104.40% -
  Horiz. % 6.48% 21.71% 19.14% 17.51% 16.48% -4.40% 100.00%
Tax Rate 54.48 % 26.63 % 36.17 % 39.70 % 77.98 % 84.04 % 20.77 % 17.43%
  YoY % 104.58% -26.38% -8.89% -49.09% -7.21% 304.62% -
  Horiz. % 262.30% 128.21% 174.15% 191.14% 375.45% 404.62% 100.00%
Total Cost 187,928 206,335 214,376 236,029 503,680 456,811 538,878 -16.10%
  YoY % -8.92% -3.75% -9.17% -53.14% 10.26% -15.23% -
  Horiz. % 34.87% 38.29% 39.78% 43.80% 93.47% 84.77% 100.00%
Net Worth 350,804 349,859 345,910 344,107 343,030 326,365 342,499 0.40%
  YoY % 0.27% 1.14% 0.52% 0.31% 5.11% -4.71% -
  Horiz. % 102.42% 102.15% 101.00% 100.47% 100.15% 95.29% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 38,637 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 416.67 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 350,804 349,859 345,910 344,107 343,030 326,365 342,499 0.40%
  YoY % 0.27% 1.14% 0.52% 0.31% 5.11% -4.71% -
  Horiz. % 102.42% 102.15% 101.00% 100.47% 100.15% 95.29% 100.00%
NOSH 858,552 858,552 858,552 858,552 860,588 821,666 858,611 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.24% 4.74% -4.30% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.23% 95.70% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.43 % 1.21 % 0.92 % 0.65 % 0.14 % 0.10 % 1.84 % -21.51%
  YoY % -64.46% 31.52% 41.54% 364.29% 40.00% -94.57% -
  Horiz. % 23.37% 65.76% 50.00% 35.33% 7.61% 5.43% 100.00%
ROE 0.17 % 0.58 % 0.51 % 0.47 % 0.45 % -0.13 % 2.71 % -36.95%
  YoY % -70.69% 13.73% 8.51% 4.44% 446.15% -104.80% -
  Horiz. % 6.27% 21.40% 18.82% 17.34% 16.61% -4.80% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.98 24.33 25.20 27.67 58.61 55.65 63.94 -16.30%
  YoY % -9.66% -3.45% -8.93% -52.79% 5.32% -12.97% -
  Horiz. % 34.38% 38.05% 39.41% 43.27% 91.66% 87.03% 100.00%
EPS 0.07 0.23 0.21 0.19 0.18 -0.05 1.08 -36.61%
  YoY % -69.57% 9.52% 10.53% 5.56% 460.00% -104.63% -
  Horiz. % 6.48% 21.30% 19.44% 17.59% 16.67% -4.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4086 0.4075 0.4029 0.4008 0.3986 0.3972 0.3989 0.40%
  YoY % 0.27% 1.14% 0.52% 0.55% 0.35% -0.43% -
  Horiz. % 102.43% 102.16% 101.00% 100.48% 99.92% 99.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 19.99 22.12 22.91 25.16 53.41 48.42 58.13 -16.29%
  YoY % -9.63% -3.45% -8.94% -52.89% 10.31% -16.70% -
  Horiz. % 34.39% 38.05% 39.41% 43.28% 91.88% 83.30% 100.00%
EPS 0.06 0.21 0.19 0.17 0.16 -0.04 0.98 -37.21%
  YoY % -71.43% 10.53% 11.76% 6.25% 500.00% -104.08% -
  Horiz. % 6.12% 21.43% 19.39% 17.35% 16.33% -4.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.09 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3715 0.3705 0.3663 0.3644 0.3632 0.3456 0.3627 0.40%
  YoY % 0.27% 1.15% 0.52% 0.33% 5.09% -4.71% -
  Horiz. % 102.43% 102.15% 100.99% 100.47% 100.14% 95.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.3700 0.4300 0.3900 0.4100 0.6800 0.4000 0.5800 -
P/RPS 1.68 1.77 1.55 1.48 1.16 0.72 0.91 10.75%
  YoY % -5.08% 14.19% 4.73% 27.59% 61.11% -20.88% -
  Horiz. % 184.62% 194.51% 170.33% 162.64% 127.47% 79.12% 100.00%
P/EPS 528.56 183.40 188.64 216.75 382.98 -805.56 53.70 46.37%
  YoY % 188.20% -2.78% -12.97% -43.40% 147.54% -1,600.11% -
  Horiz. % 984.28% 341.53% 351.28% 403.63% 713.18% -1,500.11% 100.00%
EY 0.19 0.55 0.53 0.46 0.26 -0.12 1.86 -31.62%
  YoY % -65.45% 3.77% 15.22% 76.92% 316.67% -106.45% -
  Horiz. % 10.22% 29.57% 28.49% 24.73% 13.98% -6.45% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.91 1.06 0.97 1.02 1.71 1.01 1.45 -7.47%
  YoY % -14.15% 9.28% -4.90% -40.35% 69.31% -30.34% -
  Horiz. % 62.76% 73.10% 66.90% 70.34% 117.93% 69.66% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.3750 0.4050 0.4050 0.4100 0.6500 0.7100 0.4800 -
P/RPS 1.71 1.66 1.61 1.48 1.11 1.28 0.75 14.72%
  YoY % 3.01% 3.11% 8.78% 33.33% -13.28% 70.67% -
  Horiz. % 228.00% 221.33% 214.67% 197.33% 148.00% 170.67% 100.00%
P/EPS 535.70 172.73 195.89 216.75 366.09 -1,429.86 44.44 51.39%
  YoY % 210.14% -11.82% -9.62% -40.79% 125.60% -3,317.51% -
  Horiz. % 1,205.45% 388.68% 440.80% 487.74% 823.78% -3,217.51% 100.00%
EY 0.19 0.58 0.51 0.46 0.27 -0.07 2.25 -33.75%
  YoY % -67.24% 13.73% 10.87% 70.37% 485.71% -103.11% -
  Horiz. % 8.44% 25.78% 22.67% 20.44% 12.00% -3.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.92 0.99 1.01 1.02 1.63 1.79 1.20 -4.33%
  YoY % -7.07% -1.98% -0.98% -37.42% -8.94% 49.17% -
  Horiz. % 76.67% 82.50% 84.17% 85.00% 135.83% 149.17% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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