Highlights

[AVI] YoY Cumulative Quarter 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 -     1.52%    YoY -     -70.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 131,397 154,201 194,199 188,741 208,872 216,356 237,583 -9.40%
  YoY % -14.79% -20.60% 2.89% -9.64% -3.46% -8.93% -
  Horiz. % 55.31% 64.90% 81.74% 79.44% 87.92% 91.07% 100.00%
PBT -10,661 -22,941 -22,959 1,786 3,458 3,102 2,577 -
  YoY % 53.53% 0.08% -1,385.50% -48.35% 11.48% 20.37% -
  Horiz. % -413.70% -890.22% -890.92% 69.31% 134.19% 120.37% 100.00%
Tax -526 -1,516 -1,298 -973 -921 -1,122 -1,023 -10.49%
  YoY % 65.30% -16.80% -33.40% -5.65% 17.91% -9.68% -
  Horiz. % 51.42% 148.19% 126.88% 95.11% 90.03% 109.68% 100.00%
NP -11,187 -24,457 -24,257 813 2,537 1,980 1,554 -
  YoY % 54.26% -0.82% -3,083.64% -67.95% 28.13% 27.41% -
  Horiz. % -719.88% -1,573.81% -1,560.94% 52.32% 163.26% 127.41% 100.00%
NP to SH -10,879 -24,521 -24,100 601 2,013 1,775 1,624 -
  YoY % 55.63% -1.75% -4,109.98% -70.14% 13.41% 9.30% -
  Horiz. % -669.89% -1,509.91% -1,483.99% 37.01% 123.95% 109.30% 100.00%
Tax Rate - % - % - % 54.48 % 26.63 % 36.17 % 39.70 % -
  YoY % 0.00% 0.00% 0.00% 104.58% -26.38% -8.89% -
  Horiz. % 0.00% 0.00% 0.00% 137.23% 67.08% 91.11% 100.00%
Total Cost 142,584 178,658 218,456 187,928 206,335 214,376 236,029 -8.05%
  YoY % -20.19% -18.22% 16.24% -8.92% -3.75% -9.17% -
  Horiz. % 60.41% 75.69% 92.55% 79.62% 87.42% 90.83% 100.00%
Net Worth 277,999 292,251 319,037 350,804 349,859 345,910 344,107 -3.49%
  YoY % -4.88% -8.40% -9.06% 0.27% 1.14% 0.52% -
  Horiz. % 80.79% 84.93% 92.71% 101.95% 101.67% 100.52% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 277,999 292,251 319,037 350,804 349,859 345,910 344,107 -3.49%
  YoY % -4.88% -8.40% -9.06% 0.27% 1.14% 0.52% -
  Horiz. % 80.79% 84.93% 92.71% 101.95% 101.67% 100.52% 100.00%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 -
  YoY % 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -8.51 % -15.86 % -12.49 % 0.43 % 1.21 % 0.92 % 0.65 % -
  YoY % 46.34% -26.98% -3,004.65% -64.46% 31.52% 41.54% -
  Horiz. % -1,309.23% -2,440.00% -1,921.54% 66.15% 186.15% 141.54% 100.00%
ROE -3.91 % -8.39 % -7.55 % 0.17 % 0.58 % 0.51 % 0.47 % -
  YoY % 53.40% -11.13% -4,541.18% -70.69% 13.73% 8.51% -
  Horiz. % -831.91% -1,785.11% -1,606.38% 36.17% 123.40% 108.51% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.30 17.96 22.62 21.98 24.33 25.20 27.67 -9.40%
  YoY % -14.81% -20.60% 2.91% -9.66% -3.45% -8.93% -
  Horiz. % 55.29% 64.91% 81.75% 79.44% 87.93% 91.07% 100.00%
EPS -1.27 -2.86 -2.81 0.07 0.23 0.21 0.19 -
  YoY % 55.59% -1.78% -4,114.29% -69.57% 9.52% 10.53% -
  Horiz. % -668.42% -1,505.26% -1,478.95% 36.84% 121.05% 110.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3238 0.3404 0.3716 0.4086 0.4075 0.4029 0.4008 -3.49%
  YoY % -4.88% -8.40% -9.06% 0.27% 1.14% 0.52% -
  Horiz. % 80.79% 84.93% 92.71% 101.95% 101.67% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.59 13.61 17.14 16.65 18.43 19.09 20.96 -9.40%
  YoY % -14.84% -20.60% 2.94% -9.66% -3.46% -8.92% -
  Horiz. % 55.30% 64.93% 81.77% 79.44% 87.93% 91.08% 100.00%
EPS -0.96 -2.16 -2.13 0.05 0.18 0.16 0.14 -
  YoY % 55.56% -1.41% -4,360.00% -72.22% 12.50% 14.29% -
  Horiz. % -685.71% -1,542.86% -1,521.43% 35.71% 128.57% 114.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2453 0.2579 0.2815 0.3095 0.3087 0.3052 0.3036 -3.49%
  YoY % -4.89% -8.38% -9.05% 0.26% 1.15% 0.53% -
  Horiz. % 80.80% 84.95% 92.72% 101.94% 101.68% 100.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3150 0.3400 0.3750 0.3700 0.4300 0.3900 0.4100 -
P/RPS 2.06 1.89 1.66 1.68 1.77 1.55 1.48 5.66%
  YoY % 8.99% 13.86% -1.19% -5.08% 14.19% 4.73% -
  Horiz. % 139.19% 127.70% 112.16% 113.51% 119.59% 104.73% 100.00%
P/EPS -24.86 -11.90 -13.36 528.56 183.40 188.64 216.75 -
  YoY % -108.91% 10.93% -102.53% 188.20% -2.78% -12.97% -
  Horiz. % -11.47% -5.49% -6.16% 243.86% 84.61% 87.03% 100.00%
EY -4.02 -8.40 -7.49 0.19 0.55 0.53 0.46 -
  YoY % 52.14% -12.15% -4,042.10% -65.45% 3.77% 15.22% -
  Horiz. % -873.91% -1,826.09% -1,628.26% 41.30% 119.57% 115.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 1.00 1.01 0.91 1.06 0.97 1.02 -0.83%
  YoY % -3.00% -0.99% 10.99% -14.15% 9.28% -4.90% -
  Horiz. % 95.10% 98.04% 99.02% 89.22% 103.92% 95.10% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 29/05/17 31/05/16 22/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.2400 0.3400 0.3800 0.3750 0.4050 0.4050 0.4100 -
P/RPS 1.57 1.89 1.68 1.71 1.66 1.61 1.48 0.99%
  YoY % -16.93% 12.50% -1.75% 3.01% 3.11% 8.78% -
  Horiz. % 106.08% 127.70% 113.51% 115.54% 112.16% 108.78% 100.00%
P/EPS -18.94 -11.90 -13.54 535.70 172.73 195.89 216.75 -
  YoY % -59.16% 12.11% -102.53% 210.14% -11.82% -9.62% -
  Horiz. % -8.74% -5.49% -6.25% 247.15% 79.69% 90.38% 100.00%
EY -5.28 -8.40 -7.39 0.19 0.58 0.51 0.46 -
  YoY % 37.14% -13.67% -3,989.47% -67.24% 13.73% 10.87% -
  Horiz. % -1,147.83% -1,826.09% -1,606.52% 41.30% 126.09% 110.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.74 1.00 1.02 0.92 0.99 1.01 1.02 -5.21%
  YoY % -26.00% -1.96% 10.87% -7.07% -1.98% -0.98% -
  Horiz. % 72.55% 98.04% 100.00% 90.20% 97.06% 99.02% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

295  290  587  1114 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.52+0.08 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 BCMALL 0.03+0.005 
 XOX 0.030.00 
 DNEX 0.77+0.005 
PARTNERS & BROKERS