[AVALAND] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1060.7%
YoY- 1297.71%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 0 0 0 0 370,370 370,494 368,440 -
PBT 75,704 99,969 147,624 290,740 28,866 25,988 27,274 97.13%
Tax -60 -80 -120 -240 -3,838 -4,678 -4,390 -94.23%
NP 75,644 99,889 147,504 290,500 25,028 21,309 22,884 121.41%
-
NP to SH 75,644 99,889 147,504 290,500 25,028 21,309 22,884 121.41%
-
Tax Rate 0.08% 0.08% 0.08% 0.08% 13.30% 18.00% 16.10% -
Total Cost -75,644 -99,889 -147,504 -290,500 345,342 349,185 345,556 -
-
Net Worth 150,818 150,799 148,443 148,443 212,062 207,349 205,248 -18.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 7,068 9,425 14,155 -
Div Payout % - - - - 28.24% 44.23% 61.86% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 150,818 150,799 148,443 148,443 212,062 207,349 205,248 -18.52%
NOSH 235,654 235,625 235,625 235,625 235,625 235,625 235,917 -0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 6.76% 5.75% 6.21% -
ROE 50.16% 66.24% 99.37% 195.70% 11.80% 10.28% 11.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.00 0.00 0.00 0.00 157.19 157.24 156.17 -
EPS 32.10 42.40 62.60 123.28 10.61 9.04 9.70 121.58%
DPS 0.00 0.00 0.00 0.00 3.00 4.00 6.00 -
NAPS 0.64 0.64 0.63 0.63 0.90 0.88 0.87 -18.46%
Adjusted Per Share Value based on latest NOSH - 235,625
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.00 0.00 0.00 0.00 25.42 25.43 25.29 -
EPS 5.19 6.86 10.12 19.94 1.72 1.46 1.57 121.42%
DPS 0.00 0.00 0.00 0.00 0.49 0.65 0.97 -
NAPS 0.1035 0.1035 0.1019 0.1019 0.1455 0.1423 0.1409 -18.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.715 0.645 0.61 0.61 1.15 1.08 0.72 -
P/RPS 0.00 0.00 0.00 0.00 0.73 0.69 0.46 -
P/EPS 2.23 1.52 0.97 0.49 10.83 11.94 7.42 -55.03%
EY 44.89 65.73 102.62 202.11 9.24 8.37 13.47 122.62%
DY 0.00 0.00 0.00 0.00 2.61 3.70 8.33 -
P/NAPS 1.12 1.01 0.97 0.97 1.28 1.23 0.83 22.04%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 18/02/14 30/10/13 02/08/13 27/05/13 28/02/13 09/11/12 09/08/12 -
Price 0.63 0.675 0.615 0.625 0.605 1.11 0.74 -
P/RPS 0.00 0.00 0.00 0.00 0.38 0.71 0.47 -
P/EPS 1.96 1.59 0.98 0.51 5.70 12.27 7.63 -59.48%
EY 50.95 62.80 101.79 197.26 17.56 8.15 13.11 146.57%
DY 0.00 0.00 0.00 0.00 4.96 3.60 8.11 -
P/NAPS 0.98 1.05 0.98 0.99 0.67 1.26 0.85 9.92%

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