Highlights

[AVI] YoY Quarter Result on 2010-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 31-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2010
Quarter 31-Mar-2010  [#4]
Profit Trend QoQ -     -222.26%    YoY -     -313.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 53,911 54,398 107,424 129,734 99,383 108,604 102,545 -10.15%
  YoY % -0.90% -49.36% -17.20% 30.54% -8.49% 5.91% -
  Horiz. % 52.57% 53.05% 104.76% 126.51% 96.92% 105.91% 100.00%
PBT 1,611 942 1,427 -415 1,110 4,211 5,786 -19.18%
  YoY % 71.02% -33.99% 443.86% -137.39% -73.64% -27.22% -
  Horiz. % 27.84% 16.28% 24.66% -7.17% 19.18% 72.78% 100.00%
Tax -295 -283 -1,668 -1,809 -2,074 -2,621 14,437 -
  YoY % -4.24% 83.03% 7.79% 12.78% 20.87% -118.15% -
  Horiz. % -2.04% -1.96% -11.55% -12.53% -14.37% -18.15% 100.00%
NP 1,316 659 -241 -2,224 -964 1,590 20,223 -36.55%
  YoY % 99.70% 373.44% 89.16% -130.71% -160.63% -92.14% -
  Horiz. % 6.51% 3.26% -1.19% -11.00% -4.77% 7.86% 100.00%
NP to SH 1,040 630 -23 -2,960 -715 1,571 18,632 -38.15%
  YoY % 65.08% 2,839.13% 99.22% -313.99% -145.51% -91.57% -
  Horiz. % 5.58% 3.38% -0.12% -15.89% -3.84% 8.43% 100.00%
Tax Rate 18.31 % 30.04 % 116.89 % - % 186.85 % 62.24 % -249.52 % -
  YoY % -39.05% -74.30% 0.00% 0.00% 200.21% 124.94% -
  Horiz. % -7.34% -12.04% -46.85% 0.00% -74.88% -24.94% 100.00%
Total Cost 52,595 53,739 107,665 131,958 100,347 107,014 82,322 -7.19%
  YoY % -2.13% -50.09% -18.41% 31.50% -6.23% 29.99% -
  Horiz. % 63.89% 65.28% 130.79% 160.29% 121.90% 129.99% 100.00%
Net Worth 345,910 344,107 350,768 344,694 356,516 258,337 171,763 12.36%
  YoY % 0.52% -1.90% 1.76% -3.32% 38.00% 50.40% -
  Horiz. % 201.39% 200.34% 204.22% 200.68% 207.56% 150.40% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 40,218 145,663 - -
  YoY % 0.00% 0.00% 0.00% 0.00% -72.39% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 345,910 344,107 350,768 344,694 356,516 258,337 171,763 12.36%
  YoY % 0.52% -1.90% 1.76% -3.32% 38.00% 50.40% -
  Horiz. % 201.39% 200.34% 204.22% 200.68% 207.56% 150.40% 100.00%
NOSH 858,552 858,552 880,000 870,000 893,750 856,842 171,763 30.73%
  YoY % 0.00% -2.44% 1.15% -2.66% 4.31% 398.85% -
  Horiz. % 499.85% 499.85% 512.33% 506.51% 520.34% 498.85% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.44 % 1.21 % -0.22 % -1.71 % -0.97 % 1.46 % 19.72 % -29.39%
  YoY % 101.65% 650.00% 87.13% -76.29% -166.44% -92.60% -
  Horiz. % 12.37% 6.14% -1.12% -8.67% -4.92% 7.40% 100.00%
ROE 0.30 % 0.18 % -0.01 % -0.86 % -0.20 % 0.61 % 10.85 % -44.98%
  YoY % 66.67% 1,900.00% 98.84% -330.00% -132.79% -94.38% -
  Horiz. % 2.76% 1.66% -0.09% -7.93% -1.84% 5.62% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.28 6.34 12.21 14.91 11.12 12.67 59.70 -31.27%
  YoY % -0.95% -48.08% -18.11% 34.08% -12.23% -78.78% -
  Horiz. % 10.52% 10.62% 20.45% 24.97% 18.63% 21.22% 100.00%
EPS 0.12 0.07 0.00 -0.34 -0.08 0.18 2.17 -38.25%
  YoY % 71.43% 0.00% 0.00% -325.00% -144.44% -91.71% -
  Horiz. % 5.53% 3.23% 0.00% -15.67% -3.69% 8.29% 100.00%
DPS 0.00 0.00 0.00 0.00 4.50 17.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -73.53% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 26.47% 100.00% -
NAPS 0.4029 0.4008 0.3986 0.3962 0.3989 0.3015 1.0000 -14.05%
  YoY % 0.52% 0.55% 0.61% -0.68% 32.31% -69.85% -
  Horiz. % 40.29% 40.08% 39.86% 39.62% 39.89% 30.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 5.71 5.76 11.37 13.74 10.52 11.50 10.86 -10.15%
  YoY % -0.87% -49.34% -17.25% 30.61% -8.52% 5.89% -
  Horiz. % 52.58% 53.04% 104.70% 126.52% 96.87% 105.89% 100.00%
EPS 0.11 0.07 0.00 -0.31 -0.08 0.17 1.97 -38.15%
  YoY % 57.14% 0.00% 0.00% -287.50% -147.06% -91.37% -
  Horiz. % 5.58% 3.55% 0.00% -15.74% -4.06% 8.63% 100.00%
DPS 0.00 0.00 0.00 0.00 4.26 15.42 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -72.37% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 27.63% 100.00% -
NAPS 0.3663 0.3644 0.3714 0.3650 0.3775 0.2735 0.1819 12.36%
  YoY % 0.52% -1.88% 1.75% -3.31% 38.03% 50.36% -
  Horiz. % 201.37% 200.33% 204.18% 200.66% 207.53% 150.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.3900 0.4100 0.6800 0.4000 0.5800 0.4900 0.4600 -
P/RPS 6.21 6.47 5.57 2.68 5.22 3.87 0.77 41.57%
  YoY % -4.02% 16.16% 107.84% -48.66% 34.88% 402.60% -
  Horiz. % 806.49% 840.26% 723.38% 348.05% 677.92% 502.60% 100.00%
P/EPS 321.96 558.74 -26,017.39 -117.57 -725.00 267.25 4.24 105.65%
  YoY % -42.38% 102.15% -22,029.28% 83.78% -371.28% 6,203.07% -
  Horiz. % 7,593.40% 13,177.83% -613,617.75% -2,772.88% -17,099.06% 6,303.07% 100.00%
EY 0.31 0.18 0.00 -0.85 -0.14 0.37 23.58 -51.39%
  YoY % 72.22% 0.00% 0.00% -507.14% -137.84% -98.43% -
  Horiz. % 1.31% 0.76% 0.00% -3.60% -0.59% 1.57% 100.00%
DY 0.00 0.00 0.00 0.00 7.76 34.69 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -77.63% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 22.37% 100.00% -
P/NAPS 0.97 1.02 1.71 1.01 1.45 1.63 0.46 13.23%
  YoY % -4.90% -40.35% 69.31% -30.34% -11.04% 254.35% -
  Horiz. % 210.87% 221.74% 371.74% 219.57% 315.22% 354.35% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.4050 0.4100 0.6500 0.7100 0.4800 0.5500 0.5400 -
P/RPS 6.45 6.47 5.32 4.76 4.32 4.34 0.90 38.81%
  YoY % -0.31% 21.62% 11.76% 10.19% -0.46% 382.22% -
  Horiz. % 716.67% 718.89% 591.11% 528.89% 480.00% 482.22% 100.00%
P/EPS 334.34 558.74 -24,869.56 -208.68 -600.00 299.98 4.98 101.47%
  YoY % -40.16% 102.25% -11,817.56% 65.22% -300.01% 5,923.69% -
  Horiz. % 6,713.65% 11,219.68% -499,388.78% -4,190.36% -12,048.19% 6,023.69% 100.00%
EY 0.30 0.18 0.00 -0.48 -0.17 0.33 20.09 -50.34%
  YoY % 66.67% 0.00% 0.00% -182.35% -151.52% -98.36% -
  Horiz. % 1.49% 0.90% 0.00% -2.39% -0.85% 1.64% 100.00%
DY 0.00 0.00 0.00 0.00 9.38 30.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -69.65% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 30.35% 100.00% -
P/NAPS 1.01 1.02 1.63 1.79 1.20 1.82 0.54 10.99%
  YoY % -0.98% -37.42% -8.94% 49.17% -34.07% 237.04% -
  Horiz. % 187.04% 188.89% 301.85% 331.48% 222.22% 337.04% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS