[AVI] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -82.76%
YoY- -385.19%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 316,340 278,666 231,764 177,616 363,046 360,978 363,036 -8.76%
PBT -5,730 -9,302 -19,048 -27,372 -15,673 -13,369 -14,920 -47.13%
Tax 312 1,144 2,416 3,792 2,771 4,100 5,164 -84.57%
NP -5,418 -8,158 -16,632 -23,580 -12,902 -9,269 -9,756 -32.41%
-
NP to SH -5,418 -8,158 -16,632 -23,580 -12,902 -9,269 -9,756 -32.41%
-
Tax Rate - - - - - - - -
Total Cost 321,758 286,825 248,396 201,196 375,948 370,247 372,792 -9.34%
-
Net Worth 197,874 183,373 175,842 177,144 187,344 178,261 178,748 7.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 197,874 183,373 175,842 177,144 187,344 178,261 178,748 7.00%
NOSH 98,069 98,060 98,066 98,086 98,091 98,053 98,148 -0.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -1.71% -2.93% -7.18% -13.28% -3.55% -2.57% -2.69% -
ROE -2.74% -4.45% -9.46% -13.31% -6.89% -5.20% -5.46% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 322.57 284.18 236.33 181.08 370.11 368.14 369.88 -8.71%
EPS -5.52 -8.32 -16.96 -24.04 -13.15 -9.45 -9.94 -32.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0177 1.87 1.7931 1.806 1.9099 1.818 1.8212 7.06%
Adjusted Per Share Value based on latest NOSH - 98,086
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.91 24.59 20.45 15.67 32.03 31.85 32.03 -8.76%
EPS -0.48 -0.72 -1.47 -2.08 -1.14 -0.82 -0.86 -32.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1746 0.1618 0.1552 0.1563 0.1653 0.1573 0.1577 7.01%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.33 0.33 0.28 0.23 0.20 0.21 0.22 -
P/RPS 0.10 0.12 0.12 0.13 0.05 0.06 0.06 40.52%
P/EPS -5.97 -3.97 -1.65 -0.96 -1.52 -2.22 -2.21 93.84%
EY -16.74 -25.21 -60.57 -104.52 -65.77 -45.02 -45.18 -48.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.16 0.13 0.10 0.12 0.12 21.12%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.30 0.33 0.34 0.28 0.22 0.21 0.22 -
P/RPS 0.09 0.12 0.14 0.15 0.06 0.06 0.06 31.00%
P/EPS -5.43 -3.97 -2.00 -1.16 -1.67 -2.22 -2.21 81.98%
EY -18.42 -25.21 -49.88 -85.86 -59.79 -45.02 -45.18 -44.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.19 0.16 0.12 0.12 0.12 16.02%

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