Highlights

[AVI] YoY Quarter Result on 2012-06-30 [#1]

Stock [AVI]: AVILLION BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 30-Jun-2012  [#1]
Profit Trend QoQ -     -66.19%    YoY -     -10.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 42,493 42,475 47,392 55,197 64,033 121,760 101,025 -13.43%
  YoY % 0.04% -10.38% -14.14% -13.80% -47.41% 20.52% -
  Horiz. % 42.06% 42.04% 46.91% 54.64% 63.38% 120.52% 100.00%
PBT -2,177 385 661 273 395 433 767 -
  YoY % -665.45% -41.75% 142.12% -30.89% -8.78% -43.55% -
  Horiz. % -283.83% 50.20% 86.18% 35.59% 51.50% 56.45% 100.00%
Tax -84 -136 -128 -135 -193 -278 -181 -12.00%
  YoY % 38.24% -6.25% 5.19% 30.05% 30.58% -53.59% -
  Horiz. % 46.41% 75.14% 70.72% 74.59% 106.63% 153.59% 100.00%
NP -2,261 249 533 138 202 155 586 -
  YoY % -1,008.03% -53.28% 286.23% -31.68% 30.32% -73.55% -
  Horiz. % -385.84% 42.49% 90.96% 23.55% 34.47% 26.45% 100.00%
NP to SH -2,228 323 439 213 237 -64 520 -
  YoY % -789.78% -26.42% 106.10% -10.13% 470.31% -112.31% -
  Horiz. % -428.46% 62.12% 84.42% 40.96% 45.58% -12.31% 100.00%
Tax Rate - % 35.32 % 19.36 % 49.45 % 48.86 % 64.20 % 23.60 % -
  YoY % 0.00% 82.44% -60.85% 1.21% -23.89% 172.03% -
  Horiz. % 0.00% 149.66% 82.03% 209.53% 207.03% 272.03% 100.00%
Total Cost 44,754 42,226 46,859 55,059 63,831 121,605 100,439 -12.60%
  YoY % 5.99% -9.89% -14.89% -13.74% -47.51% 21.07% -
  Horiz. % 44.56% 42.04% 46.65% 54.82% 63.55% 121.07% 100.00%
Net Worth 347,799 349,859 346,597 345,052 315,368 251,648 346,320 0.07%
  YoY % -0.59% 0.94% 0.45% 9.41% 25.32% -27.34% -
  Horiz. % 100.43% 101.02% 100.08% 99.63% 91.06% 72.66% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 347,799 349,859 346,597 345,052 315,368 251,648 346,320 0.07%
  YoY % -0.59% 0.94% 0.45% 9.41% 25.32% -27.34% -
  Horiz. % 100.43% 101.02% 100.08% 99.63% 91.06% 72.66% 100.00%
NOSH 858,552 858,552 858,552 858,552 790,000 640,000 866,666 -0.16%
  YoY % 0.00% 0.00% 0.00% 8.68% 23.44% -26.15% -
  Horiz. % 99.06% 99.06% 99.06% 99.06% 91.15% 73.85% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -5.32 % 0.59 % 1.12 % 0.25 % 0.32 % 0.13 % 0.58 % -
  YoY % -1,001.70% -47.32% 348.00% -21.87% 146.15% -77.59% -
  Horiz. % -917.24% 101.72% 193.10% 43.10% 55.17% 22.41% 100.00%
ROE -0.64 % 0.09 % 0.13 % 0.06 % 0.08 % -0.03 % 0.15 % -
  YoY % -811.11% -30.77% 116.67% -25.00% 366.67% -120.00% -
  Horiz. % -426.67% 60.00% 86.67% 40.00% 53.33% -20.00% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.95 4.95 5.52 6.43 8.11 19.03 11.66 -13.30%
  YoY % 0.00% -10.33% -14.15% -20.72% -57.38% 63.21% -
  Horiz. % 42.45% 42.45% 47.34% 55.15% 69.55% 163.21% 100.00%
EPS -0.26 0.04 0.05 0.02 0.03 -0.01 0.06 -
  YoY % -750.00% -20.00% 150.00% -33.33% 400.00% -116.67% -
  Horiz. % -433.33% 66.67% 83.33% 33.33% 50.00% -16.67% 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 0.4051 0.4075 0.4037 0.4019 0.3992 0.3932 0.3996 0.23%
  YoY % -0.59% 0.94% 0.45% 0.68% 1.53% -1.60% -
  Horiz. % 101.38% 101.98% 101.03% 100.58% 99.90% 98.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 4.50 4.50 5.02 5.84 6.78 12.89 10.70 -13.44%
  YoY % 0.00% -10.36% -14.04% -13.86% -47.40% 20.47% -
  Horiz. % 42.06% 42.06% 46.92% 54.58% 63.36% 120.47% 100.00%
EPS -0.24 0.03 0.05 0.02 0.03 -0.01 0.06 -
  YoY % -900.00% -40.00% 150.00% -33.33% 400.00% -116.67% -
  Horiz. % -400.00% 50.00% 83.33% 33.33% 50.00% -16.67% 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 0.3683 0.3705 0.3670 0.3654 0.3339 0.2665 0.3667 0.07%
  YoY % -0.59% 0.95% 0.44% 9.43% 25.29% -27.32% -
  Horiz. % 100.44% 101.04% 100.08% 99.65% 91.06% 72.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.3800 0.3950 0.4000 0.4100 0.6200 0.4300 0.4200 -
P/RPS 7.68 7.98 7.25 6.38 7.65 2.26 3.60 13.45%
  YoY % -3.76% 10.07% 13.64% -16.60% 238.50% -37.22% -
  Horiz. % 213.33% 221.67% 201.39% 177.22% 212.50% 62.78% 100.00%
P/EPS -146.43 1,049.93 782.28 1,652.61 2,066.67 -4,300.00 700.00 -
  YoY % -113.95% 34.21% -52.66% -20.04% 148.06% -714.29% -
  Horiz. % -20.92% 149.99% 111.75% 236.09% 295.24% -614.29% 100.00%
EY -0.68 0.10 0.13 0.06 0.05 -0.02 0.14 -
  YoY % -780.00% -23.08% 116.67% 20.00% 350.00% -114.29% -
  Horiz. % -485.71% 71.43% 92.86% 42.86% 35.71% -14.29% 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 0.94 0.97 0.99 1.02 1.55 1.09 1.05 -1.83%
  YoY % -3.09% -2.02% -2.94% -34.19% 42.20% 3.81% -
  Horiz. % 89.52% 92.38% 94.29% 97.14% 147.62% 103.81% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 25/08/11 30/08/10 27/08/09 -
Price 0.3750 0.3950 0.3800 0.4100 0.5000 0.4500 0.4000 -
P/RPS 7.58 7.98 6.88 6.38 6.17 2.37 3.43 14.12%
  YoY % -5.01% 15.99% 7.84% 3.40% 160.34% -30.90% -
  Horiz. % 220.99% 232.65% 200.58% 186.01% 179.88% 69.10% 100.00%
P/EPS -144.50 1,049.93 743.17 1,652.61 1,666.67 -4,500.00 666.67 -
  YoY % -113.76% 41.28% -55.03% -0.84% 137.04% -775.00% -
  Horiz. % -21.67% 157.49% 111.47% 247.89% 250.00% -675.00% 100.00%
EY -0.69 0.10 0.13 0.06 0.06 -0.02 0.15 -
  YoY % -790.00% -23.08% 116.67% 0.00% 400.00% -113.33% -
  Horiz. % -460.00% 66.67% 86.67% 40.00% 40.00% -13.33% 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 0.93 0.97 0.94 1.02 1.25 1.14 1.00 -1.20%
  YoY % -4.12% 3.19% -7.84% -18.40% 9.65% 14.00% -
  Horiz. % 93.00% 97.00% 94.00% 102.00% 125.00% 114.00% 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.
 


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
 
 

479  509  624  850 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.12+0.005 
 AT 0.165+0.01 
 KGROUP-WC 0.020.00 
 VSOLAR 0.05+0.005 
 KGROUP 0.06+0.005 
 ARMADA 0.29+0.02 
 KNM 0.21+0.015 
 KANGER 0.180.00 
 HIBISCS 0.625+0.035 

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