Highlights

[AVI] YoY Quarter Result on 2019-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 31-Dec-2019  [#3]
Profit Trend QoQ -     90.11%    YoY -     91.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 18,801 25,720 34,468 40,396 49,548 48,644 46,862 -14.11%
  YoY % -26.90% -25.38% -14.67% -18.47% 1.86% 3.80% -
  Horiz. % 40.12% 54.88% 73.55% 86.20% 105.73% 103.80% 100.00%
PBT 100 -3,508 -886 -216 -2,983 563 1,200 -33.90%
  YoY % 102.85% -295.94% -310.19% 92.76% -629.84% -53.08% -
  Horiz. % 8.33% -292.33% -73.83% -18.00% -248.58% 46.92% 100.00%
Tax -465 -285 -680 -550 -854 -337 -378 3.51%
  YoY % -63.16% 58.09% -23.64% 35.60% -153.41% 10.85% -
  Horiz. % 123.02% 75.40% 179.89% 145.50% 225.93% 89.15% 100.00%
NP -365 -3,793 -1,566 -766 -3,837 226 822 -
  YoY % 90.38% -142.21% -104.44% 80.04% -1,797.79% -72.51% -
  Horiz. % -44.40% -461.44% -190.51% -93.19% -466.79% 27.49% 100.00%
NP to SH -327 -3,692 -1,578 -798 -3,897 175 820 -
  YoY % 91.14% -133.97% -97.74% 79.52% -2,326.86% -78.66% -
  Horiz. % -39.88% -450.24% -192.44% -97.32% -475.24% 21.34% 100.00%
Tax Rate 465.00 % - % - % - % - % 59.86 % 31.50 % 56.59%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 90.03% -
  Horiz. % 1,476.19% 0.00% 0.00% 0.00% 0.00% 190.03% 100.00%
Total Cost 19,166 29,513 36,034 41,162 53,385 48,418 46,040 -13.58%
  YoY % -35.06% -18.10% -12.46% -22.90% 10.26% 5.17% -
  Horiz. % 41.63% 64.10% 78.27% 89.40% 115.95% 105.17% 100.00%
Net Worth 214,111 267,954 281,605 299,205 344,193 351,233 349,430 -7.84%
  YoY % -20.09% -4.85% -5.88% -13.07% -2.00% 0.52% -
  Horiz. % 61.27% 76.68% 80.59% 85.63% 98.50% 100.52% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 214,111 267,954 281,605 299,205 344,193 351,233 349,430 -7.84%
  YoY % -20.09% -4.85% -5.88% -13.07% -2.00% 0.52% -
  Horiz. % 61.27% 76.68% 80.59% 85.63% 98.50% 100.52% 100.00%
NOSH 915,789 858,552 858,552 858,552 858,552 858,552 858,552 1.08%
  YoY % 6.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.67% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -1.94 % -14.75 % -4.54 % -1.90 % -7.74 % 0.46 % 1.75 % -
  YoY % 86.85% -224.89% -138.95% 75.45% -1,782.61% -73.71% -
  Horiz. % -110.86% -842.86% -259.43% -108.57% -442.29% 26.29% 100.00%
ROE -0.15 % -1.38 % -0.56 % -0.27 % -1.13 % 0.05 % 0.23 % -
  YoY % 89.13% -146.43% -107.41% 76.11% -2,360.00% -78.26% -
  Horiz. % -65.22% -600.00% -243.48% -117.39% -491.30% 21.74% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.05 3.00 4.01 4.71 5.77 5.67 5.46 -15.06%
  YoY % -31.67% -25.19% -14.86% -18.37% 1.76% 3.85% -
  Horiz. % 37.55% 54.95% 73.44% 86.26% 105.68% 103.85% 100.00%
EPS -0.04 -0.43 -0.18 -0.09 -0.45 0.02 0.10 -
  YoY % 90.70% -138.89% -100.00% 80.00% -2,350.00% -80.00% -
  Horiz. % -40.00% -430.00% -180.00% -90.00% -450.00% 20.00% 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 0.2338 0.3121 0.3280 0.3485 0.4009 0.4091 0.4070 -8.82%
  YoY % -25.09% -4.85% -5.88% -13.07% -2.00% 0.52% -
  Horiz. % 57.44% 76.68% 80.59% 85.63% 98.50% 100.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.99 2.72 3.65 4.28 5.25 5.15 4.96 -14.11%
  YoY % -26.84% -25.48% -14.72% -18.48% 1.94% 3.83% -
  Horiz. % 40.12% 54.84% 73.59% 86.29% 105.85% 103.83% 100.00%
EPS -0.03 -0.39 -0.17 -0.08 -0.41 0.02 0.09 -
  YoY % 92.31% -129.41% -112.50% 80.49% -2,150.00% -77.78% -
  Horiz. % -33.33% -433.33% -188.89% -88.89% -455.56% 22.22% 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 0.2267 0.2837 0.2982 0.3168 0.3645 0.3719 0.3700 -7.84%
  YoY % -20.09% -4.86% -5.87% -13.09% -1.99% 0.51% -
  Horiz. % 61.27% 76.68% 80.59% 85.62% 98.51% 100.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1400 0.2400 0.3350 0.3200 0.3800 0.3800 0.4600 -
P/RPS 6.82 8.01 8.34 6.80 6.58 6.71 8.43 -3.47%
  YoY % -14.86% -3.96% 22.65% 3.34% -1.94% -20.40% -
  Horiz. % 80.90% 95.02% 98.93% 80.66% 78.05% 79.60% 100.00%
P/EPS -392.08 -55.81 -182.27 -344.28 -83.72 1,864.28 481.63 -
  YoY % -602.53% 69.38% 47.06% -311.23% -104.49% 287.08% -
  Horiz. % -81.41% -11.59% -37.84% -71.48% -17.38% 387.08% 100.00%
EY -0.26 -1.79 -0.55 -0.29 -1.19 0.05 0.21 -
  YoY % 85.47% -225.45% -89.66% 75.63% -2,480.00% -76.19% -
  Horiz. % -123.81% -852.38% -261.90% -138.10% -566.67% 23.81% 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 0.60 0.77 1.02 0.92 0.95 0.93 1.13 -10.01%
  YoY % -22.08% -24.51% 10.87% -3.16% 2.15% -17.70% -
  Horiz. % 53.10% 68.14% 90.27% 81.42% 84.07% 82.30% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 13/02/18 27/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.1600 0.2400 0.3100 0.3300 0.3950 0.3750 0.4400 -
P/RPS 7.79 8.01 7.72 7.01 6.84 6.62 8.06 -0.57%
  YoY % -2.75% 3.76% 10.13% 2.49% 3.32% -17.87% -
  Horiz. % 96.65% 99.38% 95.78% 86.97% 84.86% 82.13% 100.00%
P/EPS -448.09 -55.81 -168.66 -355.04 -87.02 1,839.75 460.69 -
  YoY % -702.88% 66.91% 52.50% -308.00% -104.73% 299.35% -
  Horiz. % -97.26% -12.11% -36.61% -77.07% -18.89% 399.35% 100.00%
EY -0.22 -1.79 -0.59 -0.28 -1.15 0.05 0.22 -
  YoY % 87.71% -203.39% -110.71% 75.65% -2,400.00% -77.27% -
  Horiz. % -100.00% -813.64% -268.18% -127.27% -522.73% 22.73% 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 0.68 0.77 0.95 0.95 0.99 0.92 1.08 -7.42%
  YoY % -11.69% -18.95% 0.00% -4.04% 7.61% -14.81% -
  Horiz. % 62.96% 71.30% 87.96% 87.96% 91.67% 85.19% 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
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

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