Highlights

[AVI] YoY Quarter Result on 2019-06-30 [#1]

Stock [AVI]: AVILLION BHD
Announcement Date 22-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Jun-2019  [#1]
Profit Trend QoQ -     77.86%    YoY -     -26.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,688 15,099 34,433 35,469 33,292 42,493 42,475 -36.85%
  YoY % -82.20% -56.15% -2.92% 6.54% -21.65% 0.04% -
  Horiz. % 6.33% 35.55% 81.07% 83.51% 78.38% 100.04% 100.00%
PBT -5,874 -5,201 -4,037 -1,490 -3,391 -2,177 385 -
  YoY % -12.94% -28.83% -170.94% 56.06% -55.76% -665.45% -
  Horiz. % -1,525.71% -1,350.91% -1,048.57% -387.01% -880.78% -565.45% 100.00%
Tax 0 -343 -462 -398 -293 -84 -136 -
  YoY % 0.00% 25.76% -16.08% -35.84% -248.81% 38.24% -
  Horiz. % -0.00% 252.21% 339.71% 292.65% 215.44% 61.76% 100.00%
NP -5,874 -5,544 -4,499 -1,888 -3,684 -2,261 249 -
  YoY % -5.95% -23.23% -138.29% 48.75% -62.94% -1,008.03% -
  Horiz. % -2,359.04% -2,226.51% -1,806.83% -758.23% -1,479.52% -908.03% 100.00%
NP to SH -5,721 -5,427 -4,300 -1,792 -3,593 -2,228 323 -
  YoY % -5.42% -26.21% -139.96% 50.13% -61.27% -789.78% -
  Horiz. % -1,771.21% -1,680.19% -1,331.27% -554.80% -1,112.38% -689.78% 100.00%
Tax Rate - % - % - % - % - % - % 35.32 % -
  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%
Total Cost 8,562 20,643 38,932 37,357 36,976 44,754 42,226 -23.33%
  YoY % -58.52% -46.98% 4.22% 1.03% -17.38% 5.99% -
  Horiz. % 20.28% 48.89% 92.20% 88.47% 87.57% 105.99% 100.00%
Net Worth 196,162 211,633 274,221 289,675 315,947 347,799 349,859 -9.18%
  YoY % -7.31% -22.82% -5.33% -8.32% -9.16% -0.59% -
  Horiz. % 56.07% 60.49% 78.38% 82.80% 90.31% 99.41% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 196,162 211,633 274,221 289,675 315,947 347,799 349,859 -9.18%
  YoY % -7.31% -22.82% -5.33% -8.32% -9.16% -0.59% -
  Horiz. % 56.07% 60.49% 78.38% 82.80% 90.31% 99.41% 100.00%
NOSH 915,789 858,552 858,552 858,552 858,552 858,552 858,552 1.08%
  YoY % 6.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -218.53 % -36.72 % -13.07 % -5.32 % -11.07 % -5.32 % 0.59 % -
  YoY % -495.13% -180.95% -145.68% 51.94% -108.08% -1,001.70% -
  Horiz. % -37,038.98% -6,223.73% -2,215.25% -901.69% -1,876.27% -901.69% 100.00%
ROE -2.92 % -2.56 % -1.57 % -0.62 % -1.14 % -0.64 % 0.09 % -
  YoY % -14.06% -63.06% -153.23% 45.61% -78.12% -811.11% -
  Horiz. % -3,244.44% -2,844.44% -1,744.44% -688.89% -1,266.67% -711.11% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.29 1.76 4.01 4.13 3.88 4.95 4.95 -37.65%
  YoY % -83.52% -56.11% -2.91% 6.44% -21.62% 0.00% -
  Horiz. % 5.86% 35.56% 81.01% 83.43% 78.38% 100.00% 100.00%
EPS -0.63 -0.63 -0.50 -0.21 -0.42 -0.26 0.04 -
  YoY % 0.00% -26.00% -138.10% 50.00% -61.54% -750.00% -
  Horiz. % -1,575.00% -1,575.00% -1,250.00% -525.00% -1,050.00% -650.00% 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 0.2142 0.2465 0.3194 0.3374 0.3680 0.4051 0.4075 -10.16%
  YoY % -13.10% -22.82% -5.33% -8.32% -9.16% -0.59% -
  Horiz. % 52.56% 60.49% 78.38% 82.80% 90.31% 99.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.28 1.60 3.65 3.76 3.53 4.50 4.50 -37.02%
  YoY % -82.50% -56.16% -2.93% 6.52% -21.56% 0.00% -
  Horiz. % 6.22% 35.56% 81.11% 83.56% 78.44% 100.00% 100.00%
EPS -0.61 -0.57 -0.46 -0.19 -0.38 -0.24 0.03 -
  YoY % -7.02% -23.91% -142.11% 50.00% -58.33% -900.00% -
  Horiz. % -2,033.33% -1,900.00% -1,533.33% -633.33% -1,266.67% -800.00% 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 0.2077 0.2241 0.2904 0.3067 0.3345 0.3683 0.3705 -9.19%
  YoY % -7.32% -22.83% -5.31% -8.31% -9.18% -0.59% -
  Horiz. % 56.06% 60.49% 78.38% 82.78% 90.28% 99.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.0700 0.1550 0.2550 0.3250 0.3700 0.3800 0.3950 -
P/RPS 23.85 8.81 6.36 7.87 9.54 7.68 7.98 20.00%
  YoY % 170.72% 38.52% -19.19% -17.51% 24.22% -3.76% -
  Horiz. % 298.87% 110.40% 79.70% 98.62% 119.55% 96.24% 100.00%
P/EPS -11.21 -24.52 -50.91 -155.71 -88.41 -146.43 1,049.93 -
  YoY % 54.28% 51.84% 67.30% -76.12% 39.62% -113.95% -
  Horiz. % -1.07% -2.34% -4.85% -14.83% -8.42% -13.95% 100.00%
EY -8.92 -4.08 -1.96 -0.64 -1.13 -0.68 0.10 -
  YoY % -118.63% -108.16% -206.25% 43.36% -66.18% -780.00% -
  Horiz. % -8,920.00% -4,080.00% -1,960.00% -640.00% -1,130.00% -680.00% 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 0.33 0.63 0.80 0.96 1.01 0.94 0.97 -16.43%
  YoY % -47.62% -21.25% -16.67% -4.95% 7.45% -3.09% -
  Horiz. % 34.02% 64.95% 82.47% 98.97% 104.12% 96.91% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 22/08/19 03/09/18 30/08/17 23/08/16 28/08/15 29/08/14 -
Price 0.0900 0.1400 0.2650 0.3300 0.3600 0.3750 0.3950 -
P/RPS 30.66 7.96 6.61 7.99 9.28 7.58 7.98 25.12%
  YoY % 285.18% 20.42% -17.27% -13.90% 22.43% -5.01% -
  Horiz. % 384.21% 99.75% 82.83% 100.13% 116.29% 94.99% 100.00%
P/EPS -14.41 -22.15 -52.91 -158.10 -86.02 -144.50 1,049.93 -
  YoY % 34.94% 58.14% 66.53% -83.79% 40.47% -113.76% -
  Horiz. % -1.37% -2.11% -5.04% -15.06% -8.19% -13.76% 100.00%
EY -6.94 -4.52 -1.89 -0.63 -1.16 -0.69 0.10 -
  YoY % -53.54% -139.15% -200.00% 45.69% -68.12% -790.00% -
  Horiz. % -6,940.00% -4,520.00% -1,890.00% -630.00% -1,160.00% -690.00% 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 0.42 0.57 0.83 0.98 0.98 0.93 0.97 -13.01%
  YoY % -26.32% -31.33% -15.31% 0.00% 5.38% -4.12% -
  Horiz. % 43.30% 58.76% 85.57% 101.03% 101.03% 95.88% 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
 
 

177  813  583  889 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.855-0.365 
 PA 0.14-0.01 
 SAPNRG 0.120.00 
 KANGER 0.185-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 
 ARMADA 0.28+0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
3. $$$ MTAG - Investing in UK’s richest man $$$ Buy and hold long-term
4. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
5. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
6. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
7. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
8. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
PARTNERS & BROKERS