Highlights

[AVI] YoY Quarter Result on 2010-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 28-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2011
Quarter 31-Dec-2010  [#3]
Profit Trend QoQ -     -74.61%    YoY -     -86.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 46,862 50,908 59,830 149,131 133,168 167,416 127,058 -15.30%
  YoY % -7.95% -14.91% -59.88% 11.99% -20.46% 31.76% -
  Horiz. % 36.88% 40.07% 47.09% 117.37% 104.81% 131.76% 100.00%
PBT 1,200 646 949 -108 2,784 7,084 9,600 -29.27%
  YoY % 85.76% -31.93% 978.70% -103.88% -60.70% -26.21% -
  Horiz. % 12.50% 6.73% 9.89% -1.12% 29.00% 73.79% 100.00%
Tax -378 -344 -316 -171 -281 -125 -965 -14.45%
  YoY % -9.88% -8.86% -84.80% 39.15% -124.80% 87.05% -
  Horiz. % 39.17% 35.65% 32.75% 17.72% 29.12% 12.95% 100.00%
NP 822 302 633 -279 2,503 6,959 8,635 -32.40%
  YoY % 172.19% -52.29% 326.88% -111.15% -64.03% -19.41% -
  Horiz. % 9.52% 3.50% 7.33% -3.23% 28.99% 80.59% 100.00%
NP to SH 820 205 604 327 2,421 6,514 9,373 -33.35%
  YoY % 300.00% -66.06% 84.71% -86.49% -62.83% -30.50% -
  Horiz. % 8.75% 2.19% 6.44% 3.49% 25.83% 69.50% 100.00%
Tax Rate 31.50 % 53.25 % 33.30 % - % 10.09 % 1.76 % 10.05 % 20.95%
  YoY % -40.85% 59.91% 0.00% 0.00% 473.30% -82.49% -
  Horiz. % 313.43% 529.85% 331.34% 0.00% 100.40% 17.51% 100.00%
Total Cost 46,040 50,606 59,197 149,410 130,665 160,457 118,423 -14.56%
  YoY % -9.02% -14.51% -60.38% 14.35% -18.57% 35.49% -
  Horiz. % 38.88% 42.73% 49.99% 126.17% 110.34% 135.49% 100.00%
Net Worth 349,430 344,708 345,574 323,648 346,721 350,127 283,769 3.53%
  YoY % 1.37% -0.25% 6.77% -6.65% -0.97% 23.38% -
  Horiz. % 123.14% 121.47% 121.78% 114.05% 122.18% 123.38% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 51,594 -
  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%
Div Payout % - % - % - % - % - % - % 550.46 % -
  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%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 349,430 344,708 345,574 323,648 346,721 350,127 283,769 3.53%
  YoY % 1.37% -0.25% 6.77% -6.65% -0.97% 23.38% -
  Horiz. % 123.14% 121.47% 121.78% 114.05% 122.18% 123.38% 100.00%
NOSH 858,552 858,552 862,857 817,500 864,642 857,105 859,908 -0.03%
  YoY % 0.00% -0.50% 5.55% -5.45% 0.88% -0.33% -
  Horiz. % 99.84% 99.84% 100.34% 95.07% 100.55% 99.67% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.75 % 0.59 % 1.06 % -0.19 % 1.88 % 4.16 % 6.80 % -20.23%
  YoY % 196.61% -44.34% 657.89% -110.11% -54.81% -38.82% -
  Horiz. % 25.74% 8.68% 15.59% -2.79% 27.65% 61.18% 100.00%
ROE 0.23 % 0.06 % 0.17 % 0.10 % 0.70 % 1.86 % 3.30 % -35.82%
  YoY % 283.33% -64.71% 70.00% -85.71% -62.37% -43.64% -
  Horiz. % 6.97% 1.82% 5.15% 3.03% 21.21% 56.36% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.46 5.93 6.93 18.24 15.40 19.53 14.78 -15.28%
  YoY % -7.93% -14.43% -62.01% 18.44% -21.15% 32.14% -
  Horiz. % 36.94% 40.12% 46.89% 123.41% 104.19% 132.14% 100.00%
EPS 0.10 0.02 0.07 0.04 0.28 0.76 1.09 -32.82%
  YoY % 400.00% -71.43% 75.00% -85.71% -63.16% -30.28% -
  Horiz. % 9.17% 1.83% 6.42% 3.67% 25.69% 69.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  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%
NAPS 0.4070 0.4015 0.4005 0.3959 0.4010 0.4085 0.3300 3.55%
  YoY % 1.37% 0.25% 1.16% -1.27% -1.84% 23.79% -
  Horiz. % 123.33% 121.67% 121.36% 119.97% 121.52% 123.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.96 5.39 6.34 15.79 14.10 17.73 13.45 -15.30%
  YoY % -7.98% -14.98% -59.85% 11.99% -20.47% 31.82% -
  Horiz. % 36.88% 40.07% 47.14% 117.40% 104.83% 131.82% 100.00%
EPS 0.09 0.02 0.06 0.03 0.26 0.69 0.99 -32.92%
  YoY % 350.00% -66.67% 100.00% -88.46% -62.32% -30.30% -
  Horiz. % 9.09% 2.02% 6.06% 3.03% 26.26% 69.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.46 -
  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%
NAPS 0.3700 0.3650 0.3659 0.3427 0.3671 0.3707 0.3005 3.53%
  YoY % 1.37% -0.25% 6.77% -6.65% -0.97% 23.36% -
  Horiz. % 123.13% 121.46% 121.76% 114.04% 122.16% 123.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.4600 0.4100 0.4000 0.6700 0.4000 0.5000 0.5200 -
P/RPS 8.43 6.91 5.77 3.67 2.60 2.56 3.52 15.65%
  YoY % 22.00% 19.76% 57.22% 41.15% 1.56% -27.27% -
  Horiz. % 239.49% 196.31% 163.92% 104.26% 73.86% 72.73% 100.00%
P/EPS 481.63 1,717.10 571.43 1,675.00 142.86 65.79 47.71 46.96%
  YoY % -71.95% 200.49% -65.88% 1,072.48% 117.15% 37.90% -
  Horiz. % 1,009.49% 3,599.04% 1,197.72% 3,510.79% 299.43% 137.90% 100.00%
EY 0.21 0.06 0.17 0.06 0.70 1.52 2.10 -31.85%
  YoY % 250.00% -64.71% 183.33% -91.43% -53.95% -27.62% -
  Horiz. % 10.00% 2.86% 8.10% 2.86% 33.33% 72.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.54 -
  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%
P/NAPS 1.13 1.02 1.00 1.69 1.00 1.22 1.58 -5.43%
  YoY % 10.78% 2.00% -40.83% 69.00% -18.03% -22.78% -
  Horiz. % 71.52% 64.56% 63.29% 106.96% 63.29% 77.22% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 0.4400 0.4200 0.4000 0.6500 0.4300 0.4100 0.4300 -
P/RPS 8.06 7.08 5.77 3.56 2.79 2.10 2.91 18.49%
  YoY % 13.84% 22.70% 62.08% 27.60% 32.86% -27.84% -
  Horiz. % 276.98% 243.30% 198.28% 122.34% 95.88% 72.16% 100.00%
P/EPS 460.69 1,758.98 571.43 1,625.00 153.57 53.95 39.45 50.57%
  YoY % -73.81% 207.82% -64.84% 958.15% 184.65% 36.76% -
  Horiz. % 1,167.78% 4,458.76% 1,448.49% 4,119.14% 389.28% 136.76% 100.00%
EY 0.22 0.06 0.17 0.06 0.65 1.85 2.53 -33.41%
  YoY % 266.67% -64.71% 183.33% -90.77% -64.86% -26.88% -
  Horiz. % 8.70% 2.37% 6.72% 2.37% 25.69% 73.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.95 -
  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%
P/NAPS 1.08 1.05 1.00 1.64 1.07 1.00 1.30 -3.04%
  YoY % 2.86% 5.00% -39.02% 53.27% 7.00% -23.08% -
  Horiz. % 83.08% 80.77% 76.92% 126.15% 82.31% 76.92% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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!
PARTNERS & BROKERS