[AVI] YoY TTM Result on 2014-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 145,170 159,802 201,138 182,736 213,702 219,300 290,609 -10.91% YoY % -9.16% -20.55% 10.07% -14.49% -2.55% -24.54% - Horiz. % 49.95% 54.99% 69.21% 62.88% 73.54% 75.46% 100.00%
PBT -4,464 -37,696 -7,155 1,977 4,235 2,575 3,062 - YoY % 88.16% -426.85% -461.91% -53.32% 64.47% -15.90% - Horiz. % -145.79% -1,231.09% -233.67% 64.57% 138.31% 84.10% 100.00%
Tax -2,258 -1,522 -1,444 -910 -895 -1,257 -2,408 -1.07% YoY % -48.36% -5.40% -58.68% -1.68% 28.80% 47.80% - Horiz. % 93.77% 63.21% 59.97% 37.79% 37.17% 52.20% 100.00%
NP -6,722 -39,218 -8,599 1,067 3,340 1,318 654 - YoY % 82.86% -356.08% -905.90% -68.05% 153.41% 101.53% - Horiz. % -1,027.83% -5,996.64% -1,314.83% 163.15% 510.70% 201.53% 100.00%
NP to SH -6,639 -39,033 -8,786 901 2,744 1,374 971 - YoY % 82.99% -344.26% -1,075.14% -67.16% 99.71% 41.50% - Horiz. % -683.73% -4,019.88% -904.84% 92.79% 282.60% 141.50% 100.00%
Tax Rate - % - % - % 46.03 % 21.13 % 48.82 % 78.64 % - YoY % 0.00% 0.00% 0.00% 117.84% -56.72% -37.92% - Horiz. % 0.00% 0.00% 0.00% 58.53% 26.87% 62.08% 100.00%
Total Cost 151,892 199,020 209,737 181,669 210,362 217,982 289,955 -10.21% YoY % -23.68% -5.11% 15.45% -13.64% -3.50% -24.82% - Horiz. % 52.38% 68.64% 72.33% 62.65% 72.55% 75.18% 100.00%
Net Worth 281,605 299,205 347,179 351,233 349,430 344,708 345,574 -3.35% YoY % -5.88% -13.82% -1.15% 0.52% 1.37% -0.25% - Horiz. % 81.49% 86.58% 100.46% 101.64% 101.12% 99.75% 100.00%
Dividend 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 0 0 0 0 0 0 0 - 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 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 281,605 299,205 347,179 351,233 349,430 344,708 345,574 -3.35% YoY % -5.88% -13.82% -1.15% 0.52% 1.37% -0.25% - Horiz. % 81.49% 86.58% 100.46% 101.64% 101.12% 99.75% 100.00%
NOSH 858,552 858,552 866,000 858,552 858,552 858,552 862,857 -0.08% YoY % 0.00% -0.86% 0.87% 0.00% 0.00% -0.50% - Horiz. % 99.50% 99.50% 100.36% 99.50% 99.50% 99.50% 100.00%
Ratio Analysis 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.63 % -24.54 % -4.28 % 0.58 % 1.56 % 0.60 % 0.23 % - YoY % 81.13% -473.36% -837.93% -62.82% 160.00% 160.87% - Horiz. % -2,013.04% -10,669.57% -1,860.87% 252.17% 678.26% 260.87% 100.00%
ROE -2.36 % -13.05 % -2.53 % 0.26 % 0.79 % 0.40 % 0.28 % - YoY % 81.92% -415.81% -1,073.08% -67.09% 97.50% 42.86% - Horiz. % -842.86% -4,660.71% -903.57% 92.86% 282.14% 142.86% 100.00%
Per Share 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.91 18.61 23.23 21.28 24.89 25.54 33.68 -10.84% YoY % -9.13% -19.89% 9.16% -14.50% -2.55% -24.17% - Horiz. % 50.21% 55.26% 68.97% 63.18% 73.90% 75.83% 100.00%
EPS -0.77 -4.55 -1.01 0.10 0.32 0.16 0.11 - YoY % 83.08% -350.50% -1,110.00% -68.75% 100.00% 45.45% - Horiz. % -700.00% -4,136.36% -918.18% 90.91% 290.91% 145.45% 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 0.3280 0.3485 0.4009 0.4091 0.4070 0.4015 0.4005 -3.27% YoY % -5.88% -13.07% -2.00% 0.52% 1.37% 0.25% - Horiz. % 81.90% 87.02% 100.10% 102.15% 101.62% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.37 16.92 21.30 19.35 22.63 23.22 30.77 -10.92% YoY % -9.16% -20.56% 10.08% -14.49% -2.54% -24.54% - Horiz. % 49.95% 54.99% 69.22% 62.89% 73.55% 75.46% 100.00%
EPS -0.70 -4.13 -0.93 0.10 0.29 0.15 0.10 - YoY % 83.05% -344.09% -1,030.00% -65.52% 93.33% 50.00% - Horiz. % -700.00% -4,130.00% -930.00% 100.00% 290.00% 150.00% 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 0.2982 0.3168 0.3676 0.3719 0.3700 0.3650 0.3659 -3.35% YoY % -5.87% -13.82% -1.16% 0.51% 1.37% -0.25% - Horiz. % 81.50% 86.58% 100.46% 101.64% 101.12% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.3350 0.3200 0.3800 0.3800 0.4600 0.4100 0.4000 -
P/RPS 1.98 1.72 1.64 1.79 1.85 1.61 1.19 8.85% YoY % 15.12% 4.88% -8.38% -3.24% 14.91% 35.29% - Horiz. % 166.39% 144.54% 137.82% 150.42% 155.46% 135.29% 100.00%
P/EPS -43.32 -7.04 -37.46 362.10 143.93 256.19 355.45 - YoY % -515.34% 81.21% -110.35% 151.58% -43.82% -27.93% - Horiz. % -12.19% -1.98% -10.54% 101.87% 40.49% 72.07% 100.00%
EY -2.31 -14.21 -2.67 0.28 0.69 0.39 0.28 - YoY % 83.74% -432.21% -1,053.57% -59.42% 76.92% 39.29% - Horiz. % -825.00% -5,075.00% -953.57% 100.00% 246.43% 139.29% 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 0.95 0.93 1.13 1.02 1.00 0.33% YoY % 10.87% -3.16% 2.15% -17.70% 10.78% 2.00% - Horiz. % 102.00% 92.00% 95.00% 93.00% 113.00% 102.00% 100.00%
Price Multiplier on Announcement Date 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.3100 0.3300 0.3950 0.3750 0.4400 0.4200 0.4000 -
P/RPS 1.83 1.77 1.70 1.76 1.77 1.64 1.19 7.43% YoY % 3.39% 4.12% -3.41% -0.56% 7.93% 37.82% - Horiz. % 153.78% 148.74% 142.86% 147.90% 148.74% 137.82% 100.00%
P/EPS -40.09 -7.26 -38.93 357.33 137.67 262.44 355.45 - YoY % -452.20% 81.35% -110.89% 159.56% -47.54% -26.17% - Horiz. % -11.28% -2.04% -10.95% 100.53% 38.73% 73.83% 100.00%
EY -2.49 -13.78 -2.57 0.28 0.73 0.38 0.28 - YoY % 81.93% -436.19% -1,017.86% -61.64% 92.11% 35.71% - Horiz. % -889.29% -4,921.43% -917.86% 100.00% 260.71% 135.71% 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 0.95 0.95 0.99 0.92 1.08 1.05 1.00 -0.85% YoY % 0.00% -4.04% 7.61% -14.81% 2.86% 5.00% - Horiz. % 95.00% 95.00% 99.00% 92.00% 108.00% 105.00% 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.
Comment
Notes3rdQtr1415.doc 
