Highlights

[AVI] YoY Quarter Result on 2013-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 31-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     407.32%    YoY -     65.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 48,147 55,086 49,081 53,911 54,398 107,424 129,734 -15.22%
  YoY % -12.60% 12.23% -8.96% -0.90% -49.36% -17.20% -
  Horiz. % 37.11% 42.46% 37.83% 41.56% 41.93% 82.80% 100.00%
PBT -15,161 643 834 1,611 942 1,427 -415 82.06%
  YoY % -2,457.85% -22.90% -48.23% 71.02% -33.99% 443.86% -
  Horiz. % 3,653.25% -154.94% -200.96% -388.19% -226.99% -343.86% 100.00%
Tax -237 -383 -320 -295 -283 -1,668 -1,809 -28.71%
  YoY % 38.12% -19.69% -8.47% -4.24% 83.03% 7.79% -
  Horiz. % 13.10% 21.17% 17.69% 16.31% 15.64% 92.21% 100.00%
NP -15,398 260 514 1,316 659 -241 -2,224 38.02%
  YoY % -6,022.31% -49.42% -60.94% 99.70% 373.44% 89.16% -
  Horiz. % 692.36% -11.69% -23.11% -59.17% -29.63% 10.84% 100.00%
NP to SH -15,305 9 309 1,040 630 -23 -2,960 31.47%
  YoY % -170,155.55% -97.09% -70.29% 65.08% 2,839.13% 99.22% -
  Horiz. % 517.06% -0.30% -10.44% -35.14% -21.28% 0.78% 100.00%
Tax Rate - % 59.56 % 38.37 % 18.31 % 30.04 % 116.89 % - % -
  YoY % 0.00% 55.23% 109.56% -39.05% -74.30% 0.00% -
  Horiz. % 0.00% 50.95% 32.83% 15.66% 25.70% 100.00% -
Total Cost 63,545 54,826 48,567 52,595 53,739 107,665 131,958 -11.46%
  YoY % 15.90% 12.89% -7.66% -2.13% -50.09% -18.41% -
  Horiz. % 48.16% 41.55% 36.80% 39.86% 40.72% 81.59% 100.00%
Net Worth 319,037 350,804 349,859 345,910 344,107 350,768 344,694 -1.28%
  YoY % -9.06% 0.27% 1.14% 0.52% -1.90% 1.76% -
  Horiz. % 92.56% 101.77% 101.50% 100.35% 99.83% 101.76% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 319,037 350,804 349,859 345,910 344,107 350,768 344,694 -1.28%
  YoY % -9.06% 0.27% 1.14% 0.52% -1.90% 1.76% -
  Horiz. % 92.56% 101.77% 101.50% 100.35% 99.83% 101.76% 100.00%
NOSH 858,552 858,552 858,552 858,552 858,552 880,000 870,000 -0.22%
  YoY % 0.00% 0.00% 0.00% 0.00% -2.44% 1.15% -
  Horiz. % 98.68% 98.68% 98.68% 98.68% 98.68% 101.15% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -31.98 % 0.47 % 1.05 % 2.44 % 1.21 % -0.22 % -1.71 % 62.85%
  YoY % -6,904.26% -55.24% -56.97% 101.65% 650.00% 87.13% -
  Horiz. % 1,870.18% -27.49% -61.40% -142.69% -70.76% 12.87% 100.00%
ROE -4.80 % 0.00 % 0.09 % 0.30 % 0.18 % -0.01 % -0.86 % 33.15%
  YoY % 0.00% 0.00% -70.00% 66.67% 1,900.00% 98.84% -
  Horiz. % 558.14% -0.00% -10.47% -34.88% -20.93% 1.16% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.61 6.42 5.72 6.28 6.34 12.21 14.91 -15.02%
  YoY % -12.62% 12.24% -8.92% -0.95% -48.08% -18.11% -
  Horiz. % 37.63% 43.06% 38.36% 42.12% 42.52% 81.89% 100.00%
EPS -1.78 0.00 0.04 0.12 0.07 0.00 -0.34 31.74%
  YoY % 0.00% 0.00% -66.67% 71.43% 0.00% 0.00% -
  Horiz. % 523.53% -0.00% -11.76% -35.29% -20.59% -0.00% 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 0.3716 0.4086 0.4075 0.4029 0.4008 0.3986 0.3962 -1.06%
  YoY % -9.06% 0.27% 1.14% 0.52% 0.55% 0.61% -
  Horiz. % 93.79% 103.13% 102.85% 101.69% 101.16% 100.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 5.10 5.83 5.20 5.71 5.76 11.37 13.74 -15.21%
  YoY % -12.52% 12.12% -8.93% -0.87% -49.34% -17.25% -
  Horiz. % 37.12% 42.43% 37.85% 41.56% 41.92% 82.75% 100.00%
EPS -1.62 0.00 0.03 0.11 0.07 0.00 -0.31 31.70%
  YoY % 0.00% 0.00% -72.73% 57.14% 0.00% 0.00% -
  Horiz. % 522.58% -0.00% -9.68% -35.48% -22.58% -0.00% 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 0.3378 0.3715 0.3705 0.3663 0.3644 0.3714 0.3650 -1.28%
  YoY % -9.07% 0.27% 1.15% 0.52% -1.88% 1.75% -
  Horiz. % 92.55% 101.78% 101.51% 100.36% 99.84% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.3750 0.3700 0.4300 0.3900 0.4100 0.6800 0.4000 -
P/RPS 6.69 5.77 7.52 6.21 6.47 5.57 2.68 16.45%
  YoY % 15.94% -23.27% 21.10% -4.02% 16.16% 107.84% -
  Horiz. % 249.63% 215.30% 280.60% 231.72% 241.42% 207.84% 100.00%
P/EPS -21.04 35,296.03 1,194.75 321.96 558.74 -26,017.39 -117.57 -24.91%
  YoY % -100.06% 2,854.26% 271.09% -42.38% 102.15% -22,029.28% -
  Horiz. % 17.90% -30,021.29% -1,016.20% -273.85% -475.24% 22,129.28% 100.00%
EY -4.75 0.00 0.08 0.31 0.18 0.00 -0.85 33.18%
  YoY % 0.00% 0.00% -74.19% 72.22% 0.00% 0.00% -
  Horiz. % 558.82% -0.00% -9.41% -36.47% -21.18% -0.00% 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 1.01 0.91 1.06 0.97 1.02 1.71 1.01 -
  YoY % 10.99% -14.15% 9.28% -4.90% -40.35% 69.31% -
  Horiz. % 100.00% 90.10% 104.95% 96.04% 100.99% 169.31% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 22/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.3800 0.3750 0.4050 0.4050 0.4100 0.6500 0.7100 -
P/RPS 6.78 5.84 7.08 6.45 6.47 5.32 4.76 6.07%
  YoY % 16.10% -17.51% 9.77% -0.31% 21.62% 11.76% -
  Horiz. % 142.44% 122.69% 148.74% 135.50% 135.92% 111.76% 100.00%
P/EPS -21.32 35,773.00 1,125.29 334.34 558.74 -24,869.56 -208.68 -31.60%
  YoY % -100.06% 3,079.00% 236.57% -40.16% 102.25% -11,817.56% -
  Horiz. % 10.22% -17,142.52% -539.24% -160.22% -267.75% 11,917.56% 100.00%
EY -4.69 0.00 0.09 0.30 0.18 0.00 -0.48 46.16%
  YoY % 0.00% 0.00% -70.00% 66.67% 0.00% 0.00% -
  Horiz. % 977.08% -0.00% -18.75% -62.50% -37.50% -0.00% 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 1.02 0.92 0.99 1.01 1.02 1.63 1.79 -8.94%
  YoY % 10.87% -7.07% -1.98% -0.98% -37.42% -8.94% -
  Horiz. % 56.98% 51.40% 55.31% 56.42% 56.98% 91.06% 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
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

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