Highlights

[AVI] YoY Quarter Result on 2014-09-30 [#2]

Stock [AVI]: AVILLION BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Sep-2014  [#2]
Profit Trend QoQ -     -70.90%    YoY -     -78.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 32,948 37,967 54,011 42,536 65,537 56,340 59,322 -9.33%
  YoY % -13.22% -29.71% 26.98% -35.10% 16.32% -5.03% -
  Horiz. % 55.54% 64.00% 91.05% 71.70% 110.48% 94.97% 100.00%
PBT -2,645 -18,928 -2,638 195 763 572 291 -
  YoY % 86.03% -617.51% -1,452.82% -74.44% 33.39% 96.56% -
  Horiz. % -908.93% -6,504.47% -906.53% 67.01% 262.20% 196.56% 100.00%
Tax -553 -442 -123 -117 -94 -348 -231 15.65%
  YoY % -25.11% -259.35% -5.13% -24.47% 72.99% -50.65% -
  Horiz. % 239.39% 191.34% 53.25% 50.65% 40.69% 150.65% 100.00%
NP -3,198 -19,370 -2,761 78 669 224 60 -
  YoY % 83.49% -601.56% -3,639.74% -88.34% 198.66% 273.33% -
  Horiz. % -5,330.00% -32,283.33% -4,601.67% 130.00% 1,115.00% 373.33% 100.00%
NP to SH -3,043 -19,337 -2,670 94 446 317 153 -
  YoY % 84.26% -624.23% -2,940.43% -78.92% 40.69% 107.19% -
  Horiz. % -1,988.89% -12,638.56% -1,745.10% 61.44% 291.50% 207.19% 100.00%
Tax Rate - % - % - % 60.00 % 12.32 % 60.84 % 79.38 % -
  YoY % 0.00% 0.00% 0.00% 387.01% -79.75% -23.36% -
  Horiz. % 0.00% 0.00% 0.00% 75.59% 15.52% 76.64% 100.00%
Total Cost 36,146 57,337 56,772 42,458 64,868 56,116 59,262 -7.90%
  YoY % -36.96% 1.00% 33.71% -34.55% 15.60% -5.31% -
  Horiz. % 60.99% 96.75% 95.80% 71.64% 109.46% 94.69% 100.00%
Net Worth 284,953 298,260 348,915 349,945 347,799 344,622 305,847 -1.17%
  YoY % -4.46% -14.52% -0.29% 0.62% 0.92% 12.68% -
  Horiz. % 93.17% 97.52% 114.08% 114.42% 113.72% 112.68% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 284,953 298,260 348,915 349,945 347,799 344,622 305,847 -1.17%
  YoY % -4.46% -14.52% -0.29% 0.62% 0.92% 12.68% -
  Horiz. % 93.17% 97.52% 114.08% 114.42% 113.72% 112.68% 100.00%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 765,000 1.94%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 12.23% -
  Horiz. % 112.23% 112.23% 112.23% 112.23% 112.23% 112.23% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -9.71 % -51.02 % -5.11 % 0.18 % 1.02 % 0.40 % 0.10 % -
  YoY % 80.97% -898.43% -2,938.89% -82.35% 155.00% 300.00% -
  Horiz. % -9,710.00% -51,020.00% -5,110.00% 180.00% 1,020.00% 400.00% 100.00%
ROE -1.07 % -6.48 % -0.77 % 0.03 % 0.13 % 0.09 % 0.05 % -
  YoY % 83.49% -741.56% -2,666.67% -76.92% 44.44% 80.00% -
  Horiz. % -2,140.00% -12,960.00% -1,540.00% 60.00% 260.00% 180.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.84 4.42 6.29 4.95 7.63 6.56 7.75 -11.04%
  YoY % -13.12% -29.73% 27.07% -35.12% 16.31% -15.35% -
  Horiz. % 49.55% 57.03% 81.16% 63.87% 98.45% 84.65% 100.00%
EPS -0.35 -2.25 -0.31 0.01 0.05 0.04 0.02 -
  YoY % 84.44% -625.81% -3,200.00% -80.00% 25.00% 100.00% -
  Horiz. % -1,750.00% -11,250.00% -1,550.00% 50.00% 250.00% 200.00% 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 0.3319 0.3474 0.4064 0.4076 0.4051 0.4014 0.3998 -3.05%
  YoY % -4.46% -14.52% -0.29% 0.62% 0.92% 0.40% -
  Horiz. % 83.02% 86.89% 101.65% 101.95% 101.33% 100.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.49 4.02 5.72 4.50 6.94 5.97 6.28 -9.32%
  YoY % -13.18% -29.72% 27.11% -35.16% 16.25% -4.94% -
  Horiz. % 55.57% 64.01% 91.08% 71.66% 110.51% 95.06% 100.00%
EPS -0.32 -2.05 -0.28 0.01 0.05 0.03 0.02 -
  YoY % 84.39% -632.14% -2,900.00% -80.00% 66.67% 50.00% -
  Horiz. % -1,600.00% -10,250.00% -1,400.00% 50.00% 250.00% 150.00% 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 0.3017 0.3158 0.3695 0.3705 0.3683 0.3649 0.3239 -1.18%
  YoY % -4.46% -14.53% -0.27% 0.60% 0.93% 12.66% -
  Horiz. % 93.15% 97.50% 114.08% 114.39% 113.71% 112.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.3400 0.3200 0.3800 0.3900 0.3850 0.4000 0.4800 -
P/RPS 8.86 7.24 6.04 7.87 5.04 6.10 6.19 6.15%
  YoY % 22.38% 19.87% -23.25% 56.15% -17.38% -1.45% -
  Horiz. % 143.13% 116.96% 97.58% 127.14% 81.42% 98.55% 100.00%
P/EPS -95.93 -14.21 -122.19 3,562.08 741.13 1,083.35 2,400.00 -
  YoY % -575.09% 88.37% -103.43% 380.63% -31.59% -54.86% -
  Horiz. % -4.00% -0.59% -5.09% 148.42% 30.88% 45.14% 100.00%
EY -1.04 -7.04 -0.82 0.03 0.13 0.09 0.04 -
  YoY % 85.23% -758.54% -2,833.33% -76.92% 44.44% 125.00% -
  Horiz. % -2,600.00% -17,600.00% -2,050.00% 75.00% 325.00% 225.00% 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 1.02 0.92 0.94 0.96 0.95 1.00 1.20 -2.67%
  YoY % 10.87% -2.13% -2.08% 1.05% -5.00% -16.67% -
  Horiz. % 85.00% 76.67% 78.33% 80.00% 79.17% 83.33% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 30/11/16 27/11/15 25/11/14 29/11/13 30/11/12 29/11/11 -
Price 0.3300 0.3200 0.3850 0.3950 0.3850 0.4300 0.4800 -
P/RPS 8.60 7.24 6.12 7.97 5.04 6.55 6.19 5.63%
  YoY % 18.78% 18.30% -23.21% 58.13% -23.05% 5.82% -
  Horiz. % 138.93% 116.96% 98.87% 128.76% 81.42% 105.82% 100.00%
P/EPS -93.11 -14.21 -123.80 3,607.75 741.13 1,164.60 2,400.00 -
  YoY % -555.24% 88.52% -103.43% 386.79% -36.36% -51.47% -
  Horiz. % -3.88% -0.59% -5.16% 150.32% 30.88% 48.53% 100.00%
EY -1.07 -7.04 -0.81 0.03 0.13 0.09 0.04 -
  YoY % 84.80% -769.14% -2,800.00% -76.92% 44.44% 125.00% -
  Horiz. % -2,675.00% -17,600.00% -2,025.00% 75.00% 325.00% 225.00% 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 0.99 0.92 0.95 0.97 0.95 1.07 1.20 -3.15%
  YoY % 7.61% -3.16% -2.06% 2.11% -11.21% -10.83% -
  Horiz. % 82.50% 76.67% 79.17% 80.83% 79.17% 89.17% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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