Highlights

[AVI] YoY Quarter Result on 2009-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Mar-2009  [#4]
Profit Trend QoQ -     -110.98%    YoY -     -145.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 54,398 107,424 129,734 99,383 108,604 102,545 116,057 -11.85%
  YoY % -49.36% -17.20% 30.54% -8.49% 5.91% -11.64% -
  Horiz. % 46.87% 92.56% 111.78% 85.63% 93.58% 88.36% 100.00%
PBT 942 1,427 -415 1,110 4,211 5,786 4,937 -24.11%
  YoY % -33.99% 443.86% -137.39% -73.64% -27.22% 17.20% -
  Horiz. % 19.08% 28.90% -8.41% 22.48% 85.29% 117.20% 100.00%
Tax -283 -1,668 -1,809 -2,074 -2,621 14,437 -1,497 -24.22%
  YoY % 83.03% 7.79% 12.78% 20.87% -118.15% 1,064.40% -
  Horiz. % 18.90% 111.42% 120.84% 138.54% 175.08% -964.40% 100.00%
NP 659 -241 -2,224 -964 1,590 20,223 3,440 -24.06%
  YoY % 373.44% 89.16% -130.71% -160.63% -92.14% 487.88% -
  Horiz. % 19.16% -7.01% -64.65% -28.02% 46.22% 587.88% 100.00%
NP to SH 630 -23 -2,960 -715 1,571 18,632 4,009 -26.52%
  YoY % 2,839.13% 99.22% -313.99% -145.51% -91.57% 364.75% -
  Horiz. % 15.71% -0.57% -73.83% -17.83% 39.19% 464.75% 100.00%
Tax Rate 30.04 % 116.89 % - % 186.85 % 62.24 % -249.52 % 30.32 % -0.15%
  YoY % -74.30% 0.00% 0.00% 200.21% 124.94% -922.96% -
  Horiz. % 99.08% 385.52% 0.00% 616.26% 205.28% -822.96% 100.00%
Total Cost 53,739 107,665 131,958 100,347 107,014 82,322 112,617 -11.59%
  YoY % -50.09% -18.41% 31.50% -6.23% 29.99% -26.90% -
  Horiz. % 47.72% 95.60% 117.17% 89.10% 95.02% 73.10% 100.00%
Net Worth 344,107 350,768 344,694 356,516 258,337 171,763 171,785 12.26%
  YoY % -1.90% 1.76% -3.32% 38.00% 50.40% -0.01% -
  Horiz. % 200.31% 204.19% 200.65% 207.54% 150.38% 99.99% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 40,218 145,663 - - -
  YoY % 0.00% 0.00% 0.00% -72.39% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 27.61% 100.00% - -
Div Payout % - % - % - % - % 9,272.00 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 344,107 350,768 344,694 356,516 258,337 171,763 171,785 12.26%
  YoY % -1.90% 1.76% -3.32% 38.00% 50.40% -0.01% -
  Horiz. % 200.31% 204.19% 200.65% 207.54% 150.38% 99.99% 100.00%
NOSH 858,552 880,000 870,000 893,750 856,842 171,763 171,785 30.72%
  YoY % -2.44% 1.15% -2.66% 4.31% 398.85% -0.01% -
  Horiz. % 499.78% 512.27% 506.44% 520.27% 498.79% 99.99% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.21 % -0.22 % -1.71 % -0.97 % 1.46 % 19.72 % 2.96 % -13.84%
  YoY % 650.00% 87.13% -76.29% -166.44% -92.60% 566.22% -
  Horiz. % 40.88% -7.43% -57.77% -32.77% 49.32% 666.22% 100.00%
ROE 0.18 % -0.01 % -0.86 % -0.20 % 0.61 % 10.85 % 2.33 % -34.71%
  YoY % 1,900.00% 98.84% -330.00% -132.79% -94.38% 365.67% -
  Horiz. % 7.73% -0.43% -36.91% -8.58% 26.18% 465.67% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.34 12.21 14.91 11.12 12.67 59.70 67.56 -32.56%
  YoY % -48.08% -18.11% 34.08% -12.23% -78.78% -11.63% -
  Horiz. % 9.38% 18.07% 22.07% 16.46% 18.75% 88.37% 100.00%
EPS 0.07 0.00 -0.34 -0.08 0.18 2.17 2.33 -44.21%
  YoY % 0.00% 0.00% -325.00% -144.44% -91.71% -6.87% -
  Horiz. % 3.00% 0.00% -14.59% -3.43% 7.73% 93.13% 100.00%
DPS 0.00 0.00 0.00 4.50 17.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -73.53% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 26.47% 100.00% - -
NAPS 0.4008 0.3986 0.3962 0.3989 0.3015 1.0000 1.0000 -14.12%
  YoY % 0.55% 0.61% -0.68% 32.31% -69.85% 0.00% -
  Horiz. % 40.08% 39.86% 39.62% 39.89% 30.15% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.76 11.37 13.74 10.52 11.50 10.86 12.29 -11.86%
  YoY % -49.34% -17.25% 30.61% -8.52% 5.89% -11.64% -
  Horiz. % 46.87% 92.51% 111.80% 85.60% 93.57% 88.36% 100.00%
EPS 0.07 0.00 -0.31 -0.08 0.17 1.97 0.42 -25.80%
  YoY % 0.00% 0.00% -287.50% -147.06% -91.37% 369.05% -
  Horiz. % 16.67% 0.00% -73.81% -19.05% 40.48% 469.05% 100.00%
DPS 0.00 0.00 0.00 4.26 15.42 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -72.37% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 27.63% 100.00% - -
NAPS 0.3644 0.3714 0.3650 0.3775 0.2735 0.1819 0.1819 12.27%
  YoY % -1.88% 1.75% -3.31% 38.03% 50.36% 0.00% -
  Horiz. % 200.33% 204.18% 200.66% 207.53% 150.36% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.4100 0.6800 0.4000 0.5800 0.4900 0.4600 0.2000 -
P/RPS 6.47 5.57 2.68 5.22 3.87 0.77 0.30 66.76%
  YoY % 16.16% 107.84% -48.66% 34.88% 402.60% 156.67% -
  Horiz. % 2,156.67% 1,856.67% 893.33% 1,740.00% 1,290.00% 256.67% 100.00%
P/EPS 558.74 -26,017.39 -117.57 -725.00 267.25 4.24 8.57 100.49%
  YoY % 102.15% -22,029.28% 83.78% -371.28% 6,203.07% -50.53% -
  Horiz. % 6,519.72% -303,586.84% -1,371.88% -8,459.74% 3,118.44% 49.47% 100.00%
EY 0.18 0.00 -0.85 -0.14 0.37 23.58 11.67 -50.08%
  YoY % 0.00% 0.00% -507.14% -137.84% -98.43% 102.06% -
  Horiz. % 1.54% 0.00% -7.28% -1.20% 3.17% 202.06% 100.00%
DY 0.00 0.00 0.00 7.76 34.69 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -77.63% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 22.37% 100.00% - -
P/NAPS 1.02 1.71 1.01 1.45 1.63 0.46 0.20 31.17%
  YoY % -40.35% 69.31% -30.34% -11.04% 254.35% 130.00% -
  Horiz. % 510.00% 855.00% 505.00% 725.00% 815.00% 230.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.4100 0.6500 0.7100 0.4800 0.5500 0.5400 0.2800 -
P/RPS 6.47 5.32 4.76 4.32 4.34 0.90 0.41 58.31%
  YoY % 21.62% 11.76% 10.19% -0.46% 382.22% 119.51% -
  Horiz. % 1,578.05% 1,297.56% 1,160.98% 1,053.66% 1,058.54% 219.51% 100.00%
P/EPS 558.74 -24,869.56 -208.68 -600.00 299.98 4.98 12.00 89.56%
  YoY % 102.25% -11,817.56% 65.22% -300.01% 5,923.69% -58.50% -
  Horiz. % 4,656.17% -207,246.34% -1,739.00% -5,000.00% 2,499.83% 41.50% 100.00%
EY 0.18 0.00 -0.48 -0.17 0.33 20.09 8.33 -47.19%
  YoY % 0.00% 0.00% -182.35% -151.52% -98.36% 141.18% -
  Horiz. % 2.16% 0.00% -5.76% -2.04% 3.96% 241.18% 100.00%
DY 0.00 0.00 0.00 9.38 30.91 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -69.65% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 30.35% 100.00% - -
P/NAPS 1.02 1.63 1.79 1.20 1.82 0.54 0.28 24.02%
  YoY % -37.42% -8.94% 49.17% -34.07% 237.04% 92.86% -
  Horiz. % 364.29% 582.14% 639.29% 428.57% 650.00% 192.86% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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