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 - 944,406
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.25 5.15 4.96 5.39 6.34 15.79 14.10 -15.18%
  YoY % 1.94% 3.83% -7.98% -14.98% -59.85% 11.99% -
  Horiz. % 37.23% 36.52% 35.18% 38.23% 44.96% 111.99% 100.00%
EPS -0.41 0.02 0.09 0.02 0.06 0.03 0.26 -
  YoY % -2,150.00% -77.78% 350.00% -66.67% 100.00% -88.46% -
  Horiz. % -157.69% 7.69% 34.62% 7.69% 23.08% 11.54% 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 0.3645 0.3719 0.3700 0.3650 0.3659 0.3427 0.3671 -0.12%
  YoY % -1.99% 0.51% 1.37% -0.25% 6.77% -6.65% -
  Horiz. % 99.29% 101.31% 100.79% 99.43% 99.67% 93.35% 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.
 


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
 
 

793  394  531  415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.295+0.125 
 SAPNRG 0.12+0.005 
 BINTAI 1.14+0.295 
 TOPBLDS 0.13+0.045 
 KANGER 0.175+0.005 
 ARMADA 0.355+0.035 
 KNM 0.21+0.005 
 TRIVE 0.0150.00 
 AT 0.185-0.01 
 AGES 0.145+0.02 

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