[AVALAND] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -49.22%
YoY- 544.57%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 0 0 0 0 0 370,370 370,494 -
PBT 1,408 75,704 99,969 147,624 290,740 28,866 25,988 -85.70%
Tax 0 -60 -80 -120 -240 -3,838 -4,678 -
NP 1,408 75,644 99,889 147,504 290,500 25,028 21,309 -83.68%
-
NP to SH 1,408 75,644 99,889 147,504 290,500 25,028 21,309 -83.68%
-
Tax Rate 0.00% 0.08% 0.08% 0.08% 0.08% 13.30% 18.00% -
Total Cost -1,408 -75,644 -99,889 -147,504 -290,500 345,342 349,185 -
-
Net Worth 7,068 150,818 150,799 148,443 148,443 212,062 207,349 -89.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 7,068 9,425 -
Div Payout % - - - - - 28.24% 44.23% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 7,068 150,818 150,799 148,443 148,443 212,062 207,349 -89.50%
NOSH 235,625 235,654 235,625 235,625 235,625 235,625 235,625 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 6.76% 5.75% -
ROE 19.92% 50.16% 66.24% 99.37% 195.70% 11.80% 10.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 157.19 157.24 -
EPS 0.60 32.10 42.40 62.60 123.28 10.61 9.04 -83.63%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 0.03 0.64 0.64 0.63 0.63 0.90 0.88 -89.50%
Adjusted Per Share Value based on latest NOSH - 235,625
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.00 0.00 0.00 0.00 0.00 25.42 25.43 -
EPS 0.10 5.19 6.86 10.12 19.94 1.72 1.46 -83.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.49 0.65 -
NAPS 0.0049 0.1035 0.1035 0.1019 0.1019 0.1455 0.1423 -89.43%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.63 0.715 0.645 0.61 0.61 1.15 1.08 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.73 0.69 -
P/EPS 105.43 2.23 1.52 0.97 0.49 10.83 11.94 327.77%
EY 0.95 44.89 65.73 102.62 202.11 9.24 8.37 -76.58%
DY 0.00 0.00 0.00 0.00 0.00 2.61 3.70 -
P/NAPS 21.00 1.12 1.01 0.97 0.97 1.28 1.23 564.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/04/14 18/02/14 30/10/13 02/08/13 27/05/13 28/02/13 09/11/12 -
Price 0.63 0.63 0.675 0.615 0.625 0.605 1.11 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.38 0.71 -
P/EPS 105.43 1.96 1.59 0.98 0.51 5.70 12.27 320.06%
EY 0.95 50.95 62.80 101.79 197.26 17.56 8.15 -76.16%
DY 0.00 0.00 0.00 0.00 0.00 4.96 3.60 -
P/NAPS 21.00 0.98 1.05 0.98 0.99 0.67 1.26 553.59%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment