Highlights

[AVI] YoY Quarter Result on 2015-06-30 [#1]

Stock [AVI]: AVILLION BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Jun-2015  [#1]
Profit Trend QoQ -     -24,855.56%    YoY -     -789.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 34,433 35,469 33,292 42,493 42,475 47,392 55,197 -7.56%
  YoY % -2.92% 6.54% -21.65% 0.04% -10.38% -14.14% -
  Horiz. % 62.38% 64.26% 60.31% 76.98% 76.95% 85.86% 100.00%
PBT -4,037 -1,490 -3,391 -2,177 385 661 273 -
  YoY % -170.94% 56.06% -55.76% -665.45% -41.75% 142.12% -
  Horiz. % -1,478.75% -545.79% -1,242.12% -797.44% 141.03% 242.12% 100.00%
Tax -462 -398 -293 -84 -136 -128 -135 22.75%
  YoY % -16.08% -35.84% -248.81% 38.24% -6.25% 5.19% -
  Horiz. % 342.22% 294.81% 217.04% 62.22% 100.74% 94.81% 100.00%
NP -4,499 -1,888 -3,684 -2,261 249 533 138 -
  YoY % -138.29% 48.75% -62.94% -1,008.03% -53.28% 286.23% -
  Horiz. % -3,260.14% -1,368.12% -2,669.57% -1,638.41% 180.43% 386.23% 100.00%
NP to SH -4,300 -1,792 -3,593 -2,228 323 439 213 -
  YoY % -139.96% 50.13% -61.27% -789.78% -26.42% 106.10% -
  Horiz. % -2,018.78% -841.31% -1,686.85% -1,046.01% 151.64% 206.10% 100.00%
Tax Rate - % - % - % - % 35.32 % 19.36 % 49.45 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 82.44% -60.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 71.43% 39.15% 100.00%
Total Cost 38,932 37,357 36,976 44,754 42,226 46,859 55,059 -5.61%
  YoY % 4.22% 1.03% -17.38% 5.99% -9.89% -14.89% -
  Horiz. % 70.71% 67.85% 67.16% 81.28% 76.69% 85.11% 100.00%
Net Worth 274,221 289,675 315,947 347,799 349,859 346,597 345,052 -3.76%
  YoY % -5.33% -8.32% -9.16% -0.59% 0.94% 0.45% -
  Horiz. % 79.47% 83.95% 91.57% 100.80% 101.39% 100.45% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 274,221 289,675 315,947 347,799 349,859 346,597 345,052 -3.76%
  YoY % -5.33% -8.32% -9.16% -0.59% 0.94% 0.45% -
  Horiz. % 79.47% 83.95% 91.57% 100.80% 101.39% 100.45% 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -13.07 % -5.32 % -11.07 % -5.32 % 0.59 % 1.12 % 0.25 % -
  YoY % -145.68% 51.94% -108.08% -1,001.70% -47.32% 348.00% -
  Horiz. % -5,228.00% -2,128.00% -4,428.00% -2,128.00% 236.00% 448.00% 100.00%
ROE -1.57 % -0.62 % -1.14 % -0.64 % 0.09 % 0.13 % 0.06 % -
  YoY % -153.23% 45.61% -78.12% -811.11% -30.77% 116.67% -
  Horiz. % -2,616.67% -1,033.33% -1,900.00% -1,066.67% 150.00% 216.67% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.01 4.13 3.88 4.95 4.95 5.52 6.43 -7.56%
  YoY % -2.91% 6.44% -21.62% 0.00% -10.33% -14.15% -
  Horiz. % 62.36% 64.23% 60.34% 76.98% 76.98% 85.85% 100.00%
EPS -0.50 -0.21 -0.42 -0.26 0.04 0.05 0.02 -
  YoY % -138.10% 50.00% -61.54% -750.00% -20.00% 150.00% -
  Horiz. % -2,500.00% -1,050.00% -2,100.00% -1,300.00% 200.00% 250.00% 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 0.3194 0.3374 0.3680 0.4051 0.4075 0.4037 0.4019 -3.76%
  YoY % -5.33% -8.32% -9.16% -0.59% 0.94% 0.45% -
  Horiz. % 79.47% 83.95% 91.57% 100.80% 101.39% 100.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.65 3.76 3.53 4.50 4.50 5.02 5.84 -7.53%
  YoY % -2.93% 6.52% -21.56% 0.00% -10.36% -14.04% -
  Horiz. % 62.50% 64.38% 60.45% 77.05% 77.05% 85.96% 100.00%
EPS -0.46 -0.19 -0.38 -0.24 0.03 0.05 0.02 -
  YoY % -142.11% 50.00% -58.33% -900.00% -40.00% 150.00% -
  Horiz. % -2,300.00% -950.00% -1,900.00% -1,200.00% 150.00% 250.00% 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 0.2904 0.3067 0.3345 0.3683 0.3705 0.3670 0.3654 -3.75%
  YoY % -5.31% -8.31% -9.18% -0.59% 0.95% 0.44% -
  Horiz. % 79.47% 83.94% 91.54% 100.79% 101.40% 100.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2550 0.3250 0.3700 0.3800 0.3950 0.4000 0.4100 -
P/RPS 6.36 7.87 9.54 7.68 7.98 7.25 6.38 -0.05%
  YoY % -19.19% -17.51% 24.22% -3.76% 10.07% 13.64% -
  Horiz. % 99.69% 123.35% 149.53% 120.38% 125.08% 113.64% 100.00%
P/EPS -50.91 -155.71 -88.41 -146.43 1,049.93 782.28 1,652.61 -
  YoY % 67.30% -76.12% 39.62% -113.95% 34.21% -52.66% -
  Horiz. % -3.08% -9.42% -5.35% -8.86% 63.53% 47.34% 100.00%
EY -1.96 -0.64 -1.13 -0.68 0.10 0.13 0.06 -
  YoY % -206.25% 43.36% -66.18% -780.00% -23.08% 116.67% -
  Horiz. % -3,266.67% -1,066.67% -1,883.33% -1,133.33% 166.67% 216.67% 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 0.80 0.96 1.01 0.94 0.97 0.99 1.02 -3.97%
  YoY % -16.67% -4.95% 7.45% -3.09% -2.02% -2.94% -
  Horiz. % 78.43% 94.12% 99.02% 92.16% 95.10% 97.06% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 03/09/18 30/08/17 23/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.2650 0.3300 0.3600 0.3750 0.3950 0.3800 0.4100 -
P/RPS 6.61 7.99 9.28 7.58 7.98 6.88 6.38 0.59%
  YoY % -17.27% -13.90% 22.43% -5.01% 15.99% 7.84% -
  Horiz. % 103.61% 125.24% 145.45% 118.81% 125.08% 107.84% 100.00%
P/EPS -52.91 -158.10 -86.02 -144.50 1,049.93 743.17 1,652.61 -
  YoY % 66.53% -83.79% 40.47% -113.76% 41.28% -55.03% -
  Horiz. % -3.20% -9.57% -5.21% -8.74% 63.53% 44.97% 100.00%
EY -1.89 -0.63 -1.16 -0.69 0.10 0.13 0.06 -
  YoY % -200.00% 45.69% -68.12% -790.00% -23.08% 116.67% -
  Horiz. % -3,150.00% -1,050.00% -1,933.33% -1,150.00% 166.67% 216.67% 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 0.83 0.98 0.98 0.93 0.97 0.94 1.02 -3.38%
  YoY % -15.31% 0.00% 5.38% -4.12% 3.19% -7.84% -
  Horiz. % 81.37% 96.08% 96.08% 91.18% 95.10% 92.16% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

458  612  588  510 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.115+0.01 
 KANGER 0.195+0.005 
 AT 0.17-0.015 
 SCBUILD 0.065-0.015 
 PA 0.150.00 
 SAPNRG 0.12+0.005 
 MTRONIC-WA 0.075+0.01 
 NETX 0.1450.00 
 VSOLAR 0.050.00 
 ANEKA 0.36+0.045 

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