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 - 944,406
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 4.28 5.25 5.15 4.96 5.39 6.34 15.79 -19.54%
  YoY % -18.48% 1.94% 3.83% -7.98% -14.98% -59.85% -
  Horiz. % 27.11% 33.25% 32.62% 31.41% 34.14% 40.15% 100.00%
EPS -0.08 -0.41 0.02 0.09 0.02 0.06 0.03 -
  YoY % 80.49% -2,150.00% -77.78% 350.00% -66.67% 100.00% -
  Horiz. % -266.67% -1,366.67% 66.67% 300.00% 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 0.3168 0.3645 0.3719 0.3700 0.3650 0.3659 0.3427 -1.30%
  YoY % -13.09% -1.99% 0.51% 1.37% -0.25% 6.77% -
  Horiz. % 92.44% 106.36% 108.52% 107.97% 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.
 


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
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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