[AVI] YoY TTM Result on 2012-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
Notes4thQtr1112.doc 
