Highlights

[AVI] YoY Quarter Result on 2012-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -35.33%    YoY -     -66.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 49,548 48,644 46,862 50,908 59,830 149,131 133,168 -15.19%
  YoY % 1.86% 3.80% -7.95% -14.91% -59.88% 11.99% -
  Horiz. % 37.21% 36.53% 35.19% 38.23% 44.93% 111.99% 100.00%
PBT -2,983 563 1,200 646 949 -108 2,784 -
  YoY % -629.84% -53.08% 85.76% -31.93% 978.70% -103.88% -
  Horiz. % -107.15% 20.22% 43.10% 23.20% 34.09% -3.88% 100.00%
Tax -854 -337 -378 -344 -316 -171 -281 20.34%
  YoY % -153.41% 10.85% -9.88% -8.86% -84.80% 39.15% -
  Horiz. % 303.91% 119.93% 134.52% 122.42% 112.46% 60.85% 100.00%
NP -3,837 226 822 302 633 -279 2,503 -
  YoY % -1,797.79% -72.51% 172.19% -52.29% 326.88% -111.15% -
  Horiz. % -153.30% 9.03% 32.84% 12.07% 25.29% -11.15% 100.00%
NP to SH -3,897 175 820 205 604 327 2,421 -
  YoY % -2,326.86% -78.66% 300.00% -66.06% 84.71% -86.49% -
  Horiz. % -160.97% 7.23% 33.87% 8.47% 24.95% 13.51% 100.00%
Tax Rate - % 59.86 % 31.50 % 53.25 % 33.30 % - % 10.09 % -
  YoY % 0.00% 90.03% -40.85% 59.91% 0.00% 0.00% -
  Horiz. % 0.00% 593.26% 312.19% 527.75% 330.03% 0.00% 100.00%
Total Cost 53,385 48,418 46,040 50,606 59,197 149,410 130,665 -13.85%
  YoY % 10.26% 5.17% -9.02% -14.51% -60.38% 14.35% -
  Horiz. % 40.86% 37.06% 35.24% 38.73% 45.30% 114.35% 100.00%
Net Worth 344,193 351,233 349,430 344,708 345,574 323,648 346,721 -0.12%
  YoY % -2.00% 0.52% 1.37% -0.25% 6.77% -6.65% -
  Horiz. % 99.27% 101.30% 100.78% 99.42% 99.67% 93.35% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 344,193 351,233 349,430 344,708 345,574 323,648 346,721 -0.12%
  YoY % -2.00% 0.52% 1.37% -0.25% 6.77% -6.65% -
  Horiz. % 99.27% 101.30% 100.78% 99.42% 99.67% 93.35% 100.00%
NOSH 858,552 858,552 858,552 858,552 862,857 817,500 864,642 -0.12%
  YoY % 0.00% 0.00% 0.00% -0.50% 5.55% -5.45% -
  Horiz. % 99.30% 99.30% 99.30% 99.30% 99.79% 94.55% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -7.74 % 0.46 % 1.75 % 0.59 % 1.06 % -0.19 % 1.88 % -
  YoY % -1,782.61% -73.71% 196.61% -44.34% 657.89% -110.11% -
  Horiz. % -411.70% 24.47% 93.09% 31.38% 56.38% -10.11% 100.00%
ROE -1.13 % 0.05 % 0.23 % 0.06 % 0.17 % 0.10 % 0.70 % -
  YoY % -2,360.00% -78.26% 283.33% -64.71% 70.00% -85.71% -
  Horiz. % -161.43% 7.14% 32.86% 8.57% 24.29% 14.29% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.77 5.67 5.46 5.93 6.93 18.24 15.40 -15.09%
  YoY % 1.76% 3.85% -7.93% -14.43% -62.01% 18.44% -
  Horiz. % 37.47% 36.82% 35.45% 38.51% 45.00% 118.44% 100.00%
EPS -0.45 0.02 0.10 0.02 0.07 0.04 0.28 -
  YoY % -2,350.00% -80.00% 400.00% -71.43% 75.00% -85.71% -
  Horiz. % -160.71% 7.14% 35.71% 7.14% 25.00% 14.29% 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 0.4009 0.4091 0.4070 0.4015 0.4005 0.3959 0.4010 -0.00%
  YoY % -2.00% 0.52% 1.37% 0.25% 1.16% -1.27% -
  Horiz. % 99.98% 102.02% 101.50% 100.12% 99.88% 98.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.37 4.29 4.14 4.49 5.28 13.16 11.75 -15.19%
  YoY % 1.86% 3.62% -7.80% -14.96% -59.88% 12.00% -
  Horiz. % 37.19% 36.51% 35.23% 38.21% 44.94% 112.00% 100.00%
EPS -0.34 0.02 0.07 0.02 0.05 0.03 0.21 -
  YoY % -1,800.00% -71.43% 250.00% -60.00% 66.67% -85.71% -
  Horiz. % -161.90% 9.52% 33.33% 9.52% 23.81% 14.29% 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 0.3037 0.3099 0.3083 0.3042 0.3049 0.2856 0.3059 -0.12%
  YoY % -2.00% 0.52% 1.35% -0.23% 6.76% -6.64% -
  Horiz. % 99.28% 101.31% 100.78% 99.44% 99.67% 93.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3800 0.3800 0.4600 0.4100 0.4000 0.6700 0.4000 -
P/RPS 6.58 6.71 8.43 6.91 5.77 3.67 2.60 16.73%
  YoY % -1.94% -20.40% 22.00% 19.76% 57.22% 41.15% -
  Horiz. % 253.08% 258.08% 324.23% 265.77% 221.92% 141.15% 100.00%
P/EPS -83.72 1,864.28 481.63 1,717.10 571.43 1,675.00 142.86 -
  YoY % -104.49% 287.08% -71.95% 200.49% -65.88% 1,072.48% -
  Horiz. % -58.60% 1,304.97% 337.13% 1,201.95% 399.99% 1,172.48% 100.00%
EY -1.19 0.05 0.21 0.06 0.17 0.06 0.70 -
  YoY % -2,480.00% -76.19% 250.00% -64.71% 183.33% -91.43% -
  Horiz. % -170.00% 7.14% 30.00% 8.57% 24.29% 8.57% 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 0.95 0.93 1.13 1.02 1.00 1.69 1.00 -0.85%
  YoY % 2.15% -17.70% 10.78% 2.00% -40.83% 69.00% -
  Horiz. % 95.00% 93.00% 113.00% 102.00% 100.00% 169.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.3950 0.3750 0.4400 0.4200 0.4000 0.6500 0.4300 -
P/RPS 6.84 6.62 8.06 7.08 5.77 3.56 2.79 16.11%
  YoY % 3.32% -17.87% 13.84% 22.70% 62.08% 27.60% -
  Horiz. % 245.16% 237.28% 288.89% 253.76% 206.81% 127.60% 100.00%
P/EPS -87.02 1,839.75 460.69 1,758.98 571.43 1,625.00 153.57 -
  YoY % -104.73% 299.35% -73.81% 207.82% -64.84% 958.15% -
  Horiz. % -56.66% 1,197.99% 299.99% 1,145.39% 372.10% 1,058.15% 100.00%
EY -1.15 0.05 0.22 0.06 0.17 0.06 0.65 -
  YoY % -2,400.00% -77.27% 266.67% -64.71% 183.33% -90.77% -
  Horiz. % -176.92% 7.69% 33.85% 9.23% 26.15% 9.23% 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 1.08 1.05 1.00 1.64 1.07 -1.29%
  YoY % 7.61% -14.81% 2.86% 5.00% -39.02% 53.27% -
  Horiz. % 92.52% 85.98% 100.93% 98.13% 93.46% 153.27% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS