Highlights

[AVI] YoY Quarter Result on 2014-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 30-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 31-Mar-2014  [#4]
Profit Trend QoQ -     -62.32%    YoY -     -70.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 42,546 48,147 55,086 49,081 53,911 54,398 107,424 -14.29%
  YoY % -11.63% -12.60% 12.23% -8.96% -0.90% -49.36% -
  Horiz. % 39.61% 44.82% 51.28% 45.69% 50.19% 50.64% 100.00%
PBT -406 -15,161 643 834 1,611 942 1,427 -
  YoY % 97.32% -2,457.85% -22.90% -48.23% 71.02% -33.99% -
  Horiz. % -28.45% -1,062.44% 45.06% 58.44% 112.89% 66.01% 100.00%
Tax -231 -237 -383 -320 -295 -283 -1,668 -28.05%
  YoY % 2.53% 38.12% -19.69% -8.47% -4.24% 83.03% -
  Horiz. % 13.85% 14.21% 22.96% 19.18% 17.69% 16.97% 100.00%
NP -637 -15,398 260 514 1,316 659 -241 17.57%
  YoY % 95.86% -6,022.31% -49.42% -60.94% 99.70% 373.44% -
  Horiz. % 264.32% 6,389.21% -107.88% -213.28% -546.06% -273.44% 100.00%
NP to SH -793 -15,305 9 309 1,040 630 -23 80.31%
  YoY % 94.82% -170,155.55% -97.09% -70.29% 65.08% 2,839.13% -
  Horiz. % 3,447.83% 66,543.48% -39.13% -1,343.48% -4,521.74% -2,739.13% 100.00%
Tax Rate - % - % 59.56 % 38.37 % 18.31 % 30.04 % 116.89 % -
  YoY % 0.00% 0.00% 55.23% 109.56% -39.05% -74.30% -
  Horiz. % 0.00% 0.00% 50.95% 32.83% 15.66% 25.70% 100.00%
Total Cost 43,183 63,545 54,826 48,567 52,595 53,739 107,665 -14.11%
  YoY % -32.04% 15.90% 12.89% -7.66% -2.13% -50.09% -
  Horiz. % 40.11% 59.02% 50.92% 45.11% 48.85% 49.91% 100.00%
Net Worth 292,251 319,037 350,804 349,859 345,910 344,107 350,768 -2.99%
  YoY % -8.40% -9.06% 0.27% 1.14% 0.52% -1.90% -
  Horiz. % 83.32% 90.95% 100.01% 99.74% 98.62% 98.10% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 292,251 319,037 350,804 349,859 345,910 344,107 350,768 -2.99%
  YoY % -8.40% -9.06% 0.27% 1.14% 0.52% -1.90% -
  Horiz. % 83.32% 90.95% 100.01% 99.74% 98.62% 98.10% 100.00%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 880,000 -0.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -2.44% -
  Horiz. % 97.56% 97.56% 97.56% 97.56% 97.56% 97.56% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -1.50 % -31.98 % 0.47 % 1.05 % 2.44 % 1.21 % -0.22 % 37.66%
  YoY % 95.31% -6,904.26% -55.24% -56.97% 101.65% 650.00% -
  Horiz. % 681.82% 14,536.36% -213.64% -477.27% -1,109.09% -550.00% 100.00%
ROE -0.27 % -4.80 % 0.00 % 0.09 % 0.30 % 0.18 % -0.01 % 73.12%
  YoY % 94.38% 0.00% 0.00% -70.00% 66.67% 1,900.00% -
  Horiz. % 2,700.00% 48,000.00% -0.00% -900.00% -3,000.00% -1,800.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.96 5.61 6.42 5.72 6.28 6.34 12.21 -13.93%
  YoY % -11.59% -12.62% 12.24% -8.92% -0.95% -48.08% -
  Horiz. % 40.62% 45.95% 52.58% 46.85% 51.43% 51.92% 100.00%
EPS -0.09 -1.78 0.00 0.04 0.12 0.07 0.00 -
  YoY % 94.94% 0.00% 0.00% -66.67% 71.43% 0.00% -
  Horiz. % -128.57% -2,542.86% 0.00% 57.14% 171.43% 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 0.3404 0.3716 0.4086 0.4075 0.4029 0.4008 0.3986 -2.59%
  YoY % -8.40% -9.06% 0.27% 1.14% 0.52% 0.55% -
  Horiz. % 85.40% 93.23% 102.51% 102.23% 101.08% 100.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 946,490
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.50 5.09 5.82 5.19 5.70 5.75 11.35 -14.28%
  YoY % -11.59% -12.54% 12.14% -8.95% -0.87% -49.34% -
  Horiz. % 39.65% 44.85% 51.28% 45.73% 50.22% 50.66% 100.00%
EPS -0.08 -1.62 0.00 0.03 0.11 0.07 0.00 -
  YoY % 95.06% 0.00% 0.00% -72.73% 57.14% 0.00% -
  Horiz. % -114.29% -2,314.29% 0.00% 42.86% 157.14% 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 0.3088 0.3371 0.3706 0.3696 0.3655 0.3636 0.3706 -2.99%
  YoY % -8.40% -9.04% 0.27% 1.12% 0.52% -1.89% -
  Horiz. % 83.32% 90.96% 100.00% 99.73% 98.62% 98.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.3400 0.3750 0.3700 0.4300 0.3900 0.4100 0.6800 -
P/RPS 6.86 6.69 5.77 7.52 6.21 6.47 5.57 3.53%
  YoY % 2.54% 15.94% -23.27% 21.10% -4.02% 16.16% -
  Horiz. % 123.16% 120.11% 103.59% 135.01% 111.49% 116.16% 100.00%
P/EPS -368.11 -21.04 35,296.03 1,194.75 321.96 558.74 -26,017.39 -50.79%
  YoY % -1,649.57% -100.06% 2,854.26% 271.09% -42.38% 102.15% -
  Horiz. % 1.41% 0.08% -135.66% -4.59% -1.24% -2.15% 100.00%
EY -0.27 -4.75 0.00 0.08 0.31 0.18 0.00 -
  YoY % 94.32% 0.00% 0.00% -74.19% 72.22% 0.00% -
  Horiz. % -150.00% -2,638.89% 0.00% 44.44% 172.22% 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 1.00 1.01 0.91 1.06 0.97 1.02 1.71 -8.55%
  YoY % -0.99% 10.99% -14.15% 9.28% -4.90% -40.35% -
  Horiz. % 58.48% 59.06% 53.22% 61.99% 56.73% 59.65% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 22/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.3400 0.3800 0.3750 0.4050 0.4050 0.4100 0.6500 -
P/RPS 6.86 6.78 5.84 7.08 6.45 6.47 5.32 4.32%
  YoY % 1.18% 16.10% -17.51% 9.77% -0.31% 21.62% -
  Horiz. % 128.95% 127.44% 109.77% 133.08% 121.24% 121.62% 100.00%
P/EPS -368.11 -21.32 35,773.00 1,125.29 334.34 558.74 -24,869.56 -50.42%
  YoY % -1,626.59% -100.06% 3,079.00% 236.57% -40.16% 102.25% -
  Horiz. % 1.48% 0.09% -143.84% -4.52% -1.34% -2.25% 100.00%
EY -0.27 -4.69 0.00 0.09 0.30 0.18 0.00 -
  YoY % 94.24% 0.00% 0.00% -70.00% 66.67% 0.00% -
  Horiz. % -150.00% -2,605.56% 0.00% 50.00% 166.67% 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 1.00 1.02 0.92 0.99 1.01 1.02 1.63 -7.81%
  YoY % -1.96% 10.87% -7.07% -1.98% -0.98% -37.42% -
  Horiz. % 61.35% 62.58% 56.44% 60.74% 61.96% 62.58% 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
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS