Highlights

[AVI] YoY TTM Result on 2012-12-31 [#3]

Stock [AVI]: AVILLION BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Dec-2012  [#3]
Profit Trend QoQ -     -22.50%    YoY -     41.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 201,138 182,736 213,702 219,300 290,609 526,676 431,764 -11.95%
  YoY % 10.07% -14.49% -2.55% -24.54% -44.82% 21.98% -
  Horiz. % 46.59% 42.32% 49.50% 50.79% 67.31% 121.98% 100.00%
PBT -7,155 1,977 4,235 2,575 3,062 1,274 6,396 -
  YoY % -461.91% -53.32% 64.47% -15.90% 140.35% -80.08% -
  Horiz. % -111.87% 30.91% 66.21% 40.26% 47.87% 19.92% 100.00%
Tax -1,444 -910 -895 -1,257 -2,408 -2,571 -4,744 -17.98%
  YoY % -58.68% -1.68% 28.80% 47.80% 6.34% 45.81% -
  Horiz. % 30.44% 19.18% 18.87% 26.50% 50.76% 54.19% 100.00%
NP -8,599 1,067 3,340 1,318 654 -1,297 1,652 -
  YoY % -905.90% -68.05% 153.41% 101.53% 150.42% -178.51% -
  Horiz. % -520.52% 64.59% 202.18% 79.78% 39.59% -78.51% 100.00%
NP to SH -8,786 901 2,744 1,374 971 -1,409 1,962 -
  YoY % -1,075.14% -67.16% 99.71% 41.50% 168.91% -171.81% -
  Horiz. % -447.81% 45.92% 139.86% 70.03% 49.49% -71.81% 100.00%
Tax Rate - % 46.03 % 21.13 % 48.82 % 78.64 % 201.81 % 74.17 % -
  YoY % 0.00% 117.84% -56.72% -37.92% -61.03% 172.09% -
  Horiz. % 0.00% 62.06% 28.49% 65.82% 106.03% 272.09% 100.00%
Total Cost 209,737 181,669 210,362 217,982 289,955 527,973 430,112 -11.28%
  YoY % 15.45% -13.64% -3.50% -24.82% -45.08% 22.75% -
  Horiz. % 48.76% 42.24% 48.91% 50.68% 67.41% 122.75% 100.00%
Net Worth 347,179 351,233 349,430 344,708 345,574 323,648 346,721 0.02%
  YoY % -1.15% 0.52% 1.37% -0.25% 6.77% -6.65% -
  Horiz. % 100.13% 101.30% 100.78% 99.42% 99.67% 93.35% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 0 0 0 0 0 0 40,218 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 2,049.89 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 347,179 351,233 349,430 344,708 345,574 323,648 346,721 0.02%
  YoY % -1.15% 0.52% 1.37% -0.25% 6.77% -6.65% -
  Horiz. % 100.13% 101.30% 100.78% 99.42% 99.67% 93.35% 100.00%
NOSH 866,000 858,552 858,552 858,552 862,857 817,500 864,642 0.03%
  YoY % 0.87% 0.00% 0.00% -0.50% 5.55% -5.45% -
  Horiz. % 100.16% 99.30% 99.30% 99.30% 99.79% 94.55% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.28 % 0.58 % 1.56 % 0.60 % 0.23 % -0.25 % 0.38 % -
  YoY % -837.93% -62.82% 160.00% 160.87% 192.00% -165.79% -
  Horiz. % -1,126.32% 152.63% 410.53% 157.89% 60.53% -65.79% 100.00%
ROE -2.53 % 0.26 % 0.79 % 0.40 % 0.28 % -0.44 % 0.57 % -
  YoY % -1,073.08% -67.09% 97.50% 42.86% 163.64% -177.19% -
  Horiz. % -443.86% 45.61% 138.60% 70.18% 49.12% -77.19% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.23 21.28 24.89 25.54 33.68 64.43 49.94 -11.97%
  YoY % 9.16% -14.50% -2.55% -24.17% -47.73% 29.01% -
  Horiz. % 46.52% 42.61% 49.84% 51.14% 67.44% 129.01% 100.00%
EPS -1.01 0.10 0.32 0.16 0.11 -0.17 0.23 -
  YoY % -1,110.00% -68.75% 100.00% 45.45% 164.71% -173.91% -
  Horiz. % -439.13% 43.48% 139.13% 69.57% 47.83% -73.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.65 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4009 0.4091 0.4070 0.4015 0.4005 0.3959 0.4010 -0.00%
  YoY % -2.00% 0.52% 1.37% 0.25% 1.16% -1.27% -
  Horiz. % 99.98% 102.02% 101.50% 100.12% 99.88% 98.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.75 16.12 18.86 19.35 25.64 46.47 38.10 -11.95%
  YoY % 10.11% -14.53% -2.53% -24.53% -44.82% 21.97% -
  Horiz. % 46.59% 42.31% 49.50% 50.79% 67.30% 121.97% 100.00%
EPS -0.78 0.08 0.24 0.12 0.09 -0.12 0.17 -
  YoY % -1,075.00% -66.67% 100.00% 33.33% 175.00% -170.59% -
  Horiz. % -458.82% 47.06% 141.18% 70.59% 52.94% -70.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3063 0.3099 0.3083 0.3042 0.3049 0.2856 0.3059 0.02%
  YoY % -1.16% 0.52% 1.35% -0.23% 6.76% -6.64% -
  Horiz. % 100.13% 101.31% 100.78% 99.44% 99.67% 93.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.3800 0.3800 0.4600 0.4100 0.4000 0.6700 0.4000 -
P/RPS 1.64 1.79 1.85 1.61 1.19 1.04 0.80 12.70%
  YoY % -8.38% -3.24% 14.91% 35.29% 14.42% 30.00% -
  Horiz. % 205.00% 223.75% 231.25% 201.25% 148.75% 130.00% 100.00%
P/EPS -37.46 362.10 143.93 256.19 355.45 -388.73 176.28 -
  YoY % -110.35% 151.58% -43.82% -27.93% 191.44% -320.52% -
  Horiz. % -21.25% 205.41% 81.65% 145.33% 201.64% -220.52% 100.00%
EY -2.67 0.28 0.69 0.39 0.28 -0.26 0.57 -
  YoY % -1,053.57% -59.42% 76.92% 39.29% 207.69% -145.61% -
  Horiz. % -468.42% 49.12% 121.05% 68.42% 49.12% -45.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.63 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.95 0.93 1.13 1.02 1.00 1.69 1.00 -0.85%
  YoY % 2.15% -17.70% 10.78% 2.00% -40.83% 69.00% -
  Horiz. % 95.00% 93.00% 113.00% 102.00% 100.00% 169.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.3950 0.3750 0.4400 0.4200 0.4000 0.6500 0.4300 -
P/RPS 1.70 1.76 1.77 1.64 1.19 1.01 0.86 12.02%
  YoY % -3.41% -0.56% 7.93% 37.82% 17.82% 17.44% -
  Horiz. % 197.67% 204.65% 205.81% 190.70% 138.37% 117.44% 100.00%
P/EPS -38.93 357.33 137.67 262.44 355.45 -377.13 189.50 -
  YoY % -110.89% 159.56% -47.54% -26.17% 194.25% -299.01% -
  Horiz. % -20.54% 188.56% 72.65% 138.49% 187.57% -199.01% 100.00%
EY -2.57 0.28 0.73 0.38 0.28 -0.27 0.53 -
  YoY % -1,017.86% -61.64% 92.11% 35.71% 203.70% -150.94% -
  Horiz. % -484.91% 52.83% 137.74% 71.70% 52.83% -50.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.99 0.92 1.08 1.05 1.00 1.64 1.07 -1.29%
  YoY % 7.61% -14.81% 2.86% 5.00% -39.02% 53.27% -
  Horiz. % 92.52% 85.98% 100.93% 98.13% 93.46% 153.27% 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
 
 

280  546  558  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.015-0.01 
 DNEX 0.91+0.045 
 EASTLND-OR 0.01-0.005 
 SCIB 0.27+0.065 
 SMTRACK 0.225-0.01 
 AHB 0.135+0.005 
 AGES 0.035-0.01 
 AIRASIA 0.59-0.025 
 MYEG 0.945-0.05 
 SCIB-WB 0.105+0.03 
PARTNERS & BROKERS