Highlights

[AVI] YoY Quarter Result on 2013-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Dec-2013  [#3]
Profit Trend QoQ -     83.86%    YoY -     300.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 40,396 49,548 48,644 46,862 50,908 59,830 149,131 -19.55%
  YoY % -18.47% 1.86% 3.80% -7.95% -14.91% -59.88% -
  Horiz. % 27.09% 33.22% 32.62% 31.42% 34.14% 40.12% 100.00%
PBT -216 -2,983 563 1,200 646 949 -108 12.23%
  YoY % 92.76% -629.84% -53.08% 85.76% -31.93% 978.70% -
  Horiz. % 200.00% 2,762.04% -521.30% -1,111.11% -598.15% -878.70% 100.00%
Tax -550 -854 -337 -378 -344 -316 -171 21.47%
  YoY % 35.60% -153.41% 10.85% -9.88% -8.86% -84.80% -
  Horiz. % 321.64% 499.42% 197.08% 221.05% 201.17% 184.80% 100.00%
NP -766 -3,837 226 822 302 633 -279 18.31%
  YoY % 80.04% -1,797.79% -72.51% 172.19% -52.29% 326.88% -
  Horiz. % 274.55% 1,375.27% -81.00% -294.62% -108.24% -226.88% 100.00%
NP to SH -798 -3,897 175 820 205 604 327 -
  YoY % 79.52% -2,326.86% -78.66% 300.00% -66.06% 84.71% -
  Horiz. % -244.04% -1,191.74% 53.52% 250.76% 62.69% 184.71% 100.00%
Tax Rate - % - % 59.86 % 31.50 % 53.25 % 33.30 % - % -
  YoY % 0.00% 0.00% 90.03% -40.85% 59.91% 0.00% -
  Horiz. % 0.00% 0.00% 179.76% 94.59% 159.91% 100.00% -
Total Cost 41,162 53,385 48,418 46,040 50,606 59,197 149,410 -19.32%
  YoY % -22.90% 10.26% 5.17% -9.02% -14.51% -60.38% -
  Horiz. % 27.55% 35.73% 32.41% 30.81% 33.87% 39.62% 100.00%
Net Worth 299,205 344,193 351,233 349,430 344,708 345,574 323,648 -1.30%
  YoY % -13.07% -2.00% 0.52% 1.37% -0.25% 6.77% -
  Horiz. % 92.45% 106.35% 108.52% 107.97% 106.51% 106.77% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 299,205 344,193 351,233 349,430 344,708 345,574 323,648 -1.30%
  YoY % -13.07% -2.00% 0.52% 1.37% -0.25% 6.77% -
  Horiz. % 92.45% 106.35% 108.52% 107.97% 106.51% 106.77% 100.00%
NOSH 858,552 858,552 858,552 858,552 858,552 862,857 817,500 0.82%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.50% 5.55% -
  Horiz. % 105.02% 105.02% 105.02% 105.02% 105.02% 105.55% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -1.90 % -7.74 % 0.46 % 1.75 % 0.59 % 1.06 % -0.19 % 46.73%
  YoY % 75.45% -1,782.61% -73.71% 196.61% -44.34% 657.89% -
  Horiz. % 1,000.00% 4,073.68% -242.11% -921.05% -310.53% -557.89% 100.00%
ROE -0.27 % -1.13 % 0.05 % 0.23 % 0.06 % 0.17 % 0.10 % -
  YoY % 76.11% -2,360.00% -78.26% 283.33% -64.71% 70.00% -
  Horiz. % -270.00% -1,130.00% 50.00% 230.00% 60.00% 170.00% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.71 5.77 5.67 5.46 5.93 6.93 18.24 -20.18%
  YoY % -18.37% 1.76% 3.85% -7.93% -14.43% -62.01% -
  Horiz. % 25.82% 31.63% 31.09% 29.93% 32.51% 37.99% 100.00%
EPS -0.09 -0.45 0.02 0.10 0.02 0.07 0.04 -
  YoY % 80.00% -2,350.00% -80.00% 400.00% -71.43% 75.00% -
  Horiz. % -225.00% -1,125.00% 50.00% 250.00% 50.00% 175.00% 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 0.3485 0.4009 0.4091 0.4070 0.4015 0.4005 0.3959 -2.10%
  YoY % -13.07% -2.00% 0.52% 1.37% 0.25% 1.16% -
  Horiz. % 88.03% 101.26% 103.33% 102.80% 101.41% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,042,823
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.87 4.75 4.66 4.49 4.88 5.74 14.30 -19.56%
  YoY % -18.53% 1.93% 3.79% -7.99% -14.98% -59.86% -
  Horiz. % 27.06% 33.22% 32.59% 31.40% 34.13% 40.14% 100.00%
EPS -0.08 -0.37 0.02 0.08 0.02 0.06 0.03 -
  YoY % 78.38% -1,950.00% -75.00% 300.00% -66.67% 100.00% -
  Horiz. % -266.67% -1,233.33% 66.67% 266.67% 66.67% 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 0.2869 0.3301 0.3368 0.3351 0.3306 0.3314 0.3104 -1.30%
  YoY % -13.09% -1.99% 0.51% 1.36% -0.24% 6.77% -
  Horiz. % 92.43% 106.35% 108.51% 107.96% 106.51% 106.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.3200 0.3800 0.3800 0.4600 0.4100 0.4000 0.6700 -
P/RPS 6.80 6.58 6.71 8.43 6.91 5.77 3.67 10.82%
  YoY % 3.34% -1.94% -20.40% 22.00% 19.76% 57.22% -
  Horiz. % 185.29% 179.29% 182.83% 229.70% 188.28% 157.22% 100.00%
P/EPS -344.28 -83.72 1,864.28 481.63 1,717.10 571.43 1,675.00 -
  YoY % -311.23% -104.49% 287.08% -71.95% 200.49% -65.88% -
  Horiz. % -20.55% -5.00% 111.30% 28.75% 102.51% 34.12% 100.00%
EY -0.29 -1.19 0.05 0.21 0.06 0.17 0.06 -
  YoY % 75.63% -2,480.00% -76.19% 250.00% -64.71% 183.33% -
  Horiz. % -483.33% -1,983.33% 83.33% 350.00% 100.00% 283.33% 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 0.92 0.95 0.93 1.13 1.02 1.00 1.69 -9.63%
  YoY % -3.16% 2.15% -17.70% 10.78% 2.00% -40.83% -
  Horiz. % 54.44% 56.21% 55.03% 66.86% 60.36% 59.17% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.3300 0.3950 0.3750 0.4400 0.4200 0.4000 0.6500 -
P/RPS 7.01 6.84 6.62 8.06 7.08 5.77 3.56 11.94%
  YoY % 2.49% 3.32% -17.87% 13.84% 22.70% 62.08% -
  Horiz. % 196.91% 192.13% 185.96% 226.40% 198.88% 162.08% 100.00%
P/EPS -355.04 -87.02 1,839.75 460.69 1,758.98 571.43 1,625.00 -
  YoY % -308.00% -104.73% 299.35% -73.81% 207.82% -64.84% -
  Horiz. % -21.85% -5.36% 113.22% 28.35% 108.24% 35.16% 100.00%
EY -0.28 -1.15 0.05 0.22 0.06 0.17 0.06 -
  YoY % 75.65% -2,400.00% -77.27% 266.67% -64.71% 183.33% -
  Horiz. % -466.67% -1,916.67% 83.33% 366.67% 100.00% 283.33% 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 0.99 0.92 1.08 1.05 1.00 1.64 -8.69%
  YoY % -4.04% 7.61% -14.81% 2.86% 5.00% -39.02% -
  Horiz. % 57.93% 60.37% 56.10% 65.85% 64.02% 60.98% 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.
 


TOP ARTICLES

1. TOPGLOV vs GENETEC: Dawn of Malaysian Equities Ultimate Stock Tips
2. 投资马股看何方 冷眼亲声解答 【冷眼专栏】漫漫投资路
3. TOPGLOV is a Rose; GENETEC is a Squirrel?! Ultimate Stock Tips
4. China has overtaken USA - Koon Yew Yin Koon Yew Yin's Blog
5. France recalls Ambassadors from US and Australia - Koon Yew Yin Koon Yew Yin's Blog
6. 高股息的冷门种植股 - 联合种植 高股息的冷门种植股
7. Symlife - Race for Control, Who will Win? Symphony Life - Race for Control
8. Top Glove Corporation Berhad - Missing Expectations PublicInvest Research
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
 
 

211  774  520  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.09-0.025 
 KANGER 0.050.00 
 EMICO 0.545-0.12 
 DNEX 0.76-0.04 
 YONGTAI 0.16-0.04 
 KNM 0.25-0.015 
 TFP 0.215-0.01 
 SERBADK 0.315-0.02 
 JADI 0.13+0.005 
 TIGER-OR 0.0050.00 
PARTNERS & BROKERS