Highlights

[AVI] YoY TTM Result on 2012-03-31 [#4]

Stock [AVI]: AVILLION BHD
Announcement Date 31-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 31-Mar-2012  [#4]
Profit Trend QoQ -     68.18%    YoY -     6.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 188,741 208,872 216,356 240,040 504,366 457,479 553,618 -16.41%
  YoY % -9.64% -3.46% -9.87% -52.41% 10.25% -17.37% -
  Horiz. % 34.09% 37.73% 39.08% 43.36% 91.10% 82.63% 100.00%
PBT 1,786 3,458 3,102 2,719 3,116 2,932 14,692 -29.61%
  YoY % -48.35% 11.48% 14.09% -12.74% 6.28% -80.04% -
  Horiz. % 12.16% 23.54% 21.11% 18.51% 21.21% 19.96% 100.00%
Tax -973 -920 -1,122 -1,170 -2,430 -2,464 -4,664 -22.98%
  YoY % -5.76% 18.00% 4.10% 51.85% 1.38% 47.17% -
  Horiz. % 20.86% 19.73% 24.06% 25.09% 52.10% 52.83% 100.00%
NP 813 2,538 1,980 1,549 686 468 10,028 -34.20%
  YoY % -67.97% 28.18% 27.82% 125.80% 46.58% -95.33% -
  Horiz. % 8.11% 25.31% 19.74% 15.45% 6.84% 4.67% 100.00%
NP to SH 601 2,013 1,775 1,633 1,528 -408 9,398 -36.75%
  YoY % -70.14% 13.41% 8.70% 6.87% 474.51% -104.34% -
  Horiz. % 6.39% 21.42% 18.89% 17.38% 16.26% -4.34% 100.00%
Tax Rate 54.48 % 26.60 % 36.17 % 43.03 % 77.98 % 84.04 % 31.75 % 9.41%
  YoY % 104.81% -26.46% -15.94% -44.82% -7.21% 164.69% -
  Horiz. % 171.59% 83.78% 113.92% 135.53% 245.61% 264.69% 100.00%
Total Cost 187,928 206,334 214,376 238,491 503,680 457,011 543,590 -16.22%
  YoY % -8.92% -3.75% -10.11% -52.65% 10.21% -15.93% -
  Horiz. % 34.57% 37.96% 39.44% 43.87% 92.66% 84.07% 100.00%
Net Worth 350,804 349,859 345,910 360,719 350,768 344,694 356,516 -0.27%
  YoY % 0.27% 1.14% -4.11% 2.84% 1.76% -3.32% -
  Horiz. % 98.40% 98.13% 97.03% 101.18% 98.39% 96.68% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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 % - % - % - % - % - % - % 427.95 % -
  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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 350,804 349,859 345,910 360,719 350,768 344,694 356,516 -0.27%
  YoY % 0.27% 1.14% -4.11% 2.84% 1.76% -3.32% -
  Horiz. % 98.40% 98.13% 97.03% 101.18% 98.39% 96.68% 100.00%
NOSH 858,552 858,552 858,552 899,999 880,000 870,000 893,750 -0.67%
  YoY % 0.00% 0.00% -4.61% 2.27% 1.15% -2.66% -
  Horiz. % 96.06% 96.06% 96.06% 100.70% 98.46% 97.34% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.43 % 1.22 % 0.92 % 0.65 % 0.14 % 0.10 % 1.81 % -21.29%
  YoY % -64.75% 32.61% 41.54% 364.29% 40.00% -94.48% -
  Horiz. % 23.76% 67.40% 50.83% 35.91% 7.73% 5.52% 100.00%
ROE 0.17 % 0.58 % 0.51 % 0.45 % 0.44 % -0.12 % 2.64 % -36.68%
  YoY % -70.69% 13.73% 13.33% 2.27% 466.67% -104.55% -
  Horiz. % 6.44% 21.97% 19.32% 17.05% 16.67% -4.55% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.98 24.33 25.20 26.67 57.31 52.58 61.94 -15.85%
  YoY % -9.66% -3.45% -5.51% -53.46% 9.00% -15.11% -
  Horiz. % 35.49% 39.28% 40.68% 43.06% 92.53% 84.89% 100.00%
EPS 0.07 0.23 0.21 0.18 0.17 -0.05 1.05 -36.31%
  YoY % -69.57% 9.52% 16.67% 5.88% 440.00% -104.76% -
  Horiz. % 6.67% 21.90% 20.00% 17.14% 16.19% -4.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
  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 0.4086 0.4075 0.4029 0.4008 0.3986 0.3962 0.3989 0.40%
  YoY % 0.27% 1.14% 0.52% 0.55% 0.61% -0.68% -
  Horiz. % 102.43% 102.16% 101.00% 100.48% 99.92% 99.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 16.65 18.43 19.09 21.18 44.50 40.37 48.85 -16.42%
  YoY % -9.66% -3.46% -9.87% -52.40% 10.23% -17.36% -
  Horiz. % 34.08% 37.73% 39.08% 43.36% 91.10% 82.64% 100.00%
EPS 0.05 0.18 0.16 0.14 0.13 -0.04 0.83 -37.38%
  YoY % -72.22% 12.50% 14.29% 7.69% 425.00% -104.82% -
  Horiz. % 6.02% 21.69% 19.28% 16.87% 15.66% -4.82% 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 0.3095 0.3087 0.3052 0.3183 0.3095 0.3042 0.3146 -0.27%
  YoY % 0.26% 1.15% -4.12% 2.84% 1.74% -3.31% -
  Horiz. % 98.38% 98.12% 97.01% 101.18% 98.38% 96.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.3700 0.4300 0.3900 0.4100 0.6800 0.4000 0.5800 -
P/RPS 1.68 1.77 1.55 1.54 1.19 0.76 0.94 10.16%
  YoY % -5.08% 14.19% 0.65% 29.41% 56.58% -19.15% -
  Horiz. % 178.72% 188.30% 164.89% 163.83% 126.60% 80.85% 100.00%
P/EPS 528.56 183.40 188.64 225.96 391.62 -852.94 55.16 45.71%
  YoY % 188.20% -2.78% -16.52% -42.30% 145.91% -1,646.30% -
  Horiz. % 958.23% 332.49% 341.99% 409.64% 709.97% -1,546.30% 100.00%
EY 0.19 0.55 0.53 0.44 0.26 -0.12 1.81 -31.31%
  YoY % -65.45% 3.77% 20.45% 69.23% 316.67% -106.63% -
  Horiz. % 10.50% 30.39% 29.28% 24.31% 14.36% -6.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.76 -
  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 0.91 1.06 0.97 1.02 1.71 1.01 1.45 -7.47%
  YoY % -14.15% 9.28% -4.90% -40.35% 69.31% -30.34% -
  Horiz. % 62.76% 73.10% 66.90% 70.34% 117.93% 69.66% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.3750 0.4050 0.4050 0.4100 0.6500 0.7100 0.4800 -
P/RPS 1.71 1.66 1.61 1.54 1.13 1.35 0.77 14.22%
  YoY % 3.01% 3.11% 4.55% 36.28% -16.30% 75.32% -
  Horiz. % 222.08% 215.58% 209.09% 200.00% 146.75% 175.32% 100.00%
P/EPS 535.70 172.73 195.89 225.96 374.35 -1,513.97 45.65 50.72%
  YoY % 210.14% -11.82% -13.31% -39.64% 124.73% -3,416.47% -
  Horiz. % 1,173.49% 378.38% 429.11% 494.98% 820.04% -3,316.47% 100.00%
EY 0.19 0.58 0.51 0.44 0.27 -0.07 2.19 -33.45%
  YoY % -67.24% 13.73% 15.91% 62.96% 485.71% -103.20% -
  Horiz. % 8.68% 26.48% 23.29% 20.09% 12.33% -3.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.38 -
  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 0.92 0.99 1.01 1.02 1.63 1.79 1.20 -4.33%
  YoY % -7.07% -1.98% -0.98% -37.42% -8.94% 49.17% -
  Horiz. % 76.67% 82.50% 84.17% 85.00% 135.83% 149.17% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS