[AVI] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -79.47%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 32,212 25,801 11,110 9,276 21,287 22,801 24,662 19.50%
PBT -11,064 -15,629 -24,236 -24,700 -15,652 -15,929 -15,430 -19.90%
Tax 1,247 -10 -14 0 1,398 -21 0 -
NP -9,817 -15,640 -24,250 -24,700 -14,254 -15,950 -15,430 -26.04%
-
NP to SH -9,675 -15,370 -23,892 -24,072 -13,413 -15,494 -14,960 -25.23%
-
Tax Rate - - - - - - - -
Total Cost 42,029 41,441 35,360 33,976 35,541 38,751 40,092 3.19%
-
Net Worth 225,801 223,178 201,411 192,233 198,136 195,964 194,238 10.56%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 225,801 223,178 201,411 192,233 198,136 195,964 194,238 10.56%
NOSH 1,133,288 1,133,288 1,042,823 946,490 944,406 944,406 944,406 12.93%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -30.48% -60.62% -218.27% -266.28% -66.96% -69.95% -62.57% -
ROE -4.28% -6.89% -11.86% -12.52% -6.77% -7.91% -7.70% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.19 2.56 1.16 0.98 2.25 2.41 2.69 12.04%
EPS -0.96 -1.52 -2.48 -2.56 -1.42 -1.64 -1.64 -30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2238 0.2212 0.2094 0.2034 0.2098 0.2075 0.2121 3.64%
Adjusted Per Share Value based on latest NOSH - 946,490
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.84 2.28 0.98 0.82 1.88 2.01 2.18 19.30%
EPS -0.85 -1.36 -2.11 -2.12 -1.18 -1.37 -1.32 -25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1992 0.1969 0.1777 0.1696 0.1748 0.1729 0.1714 10.55%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.095 0.105 0.13 0.115 0.105 0.065 0.065 -
P/RPS 2.98 4.11 11.25 11.72 4.66 2.69 2.41 15.21%
P/EPS -9.91 -6.89 -5.23 -4.52 -7.39 -3.96 -3.98 83.80%
EY -10.09 -14.51 -19.11 -22.15 -13.53 -25.24 -25.13 -45.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.62 0.57 0.50 0.31 0.31 22.46%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 23/02/22 29/11/21 29/09/21 10/06/21 24/02/21 26/11/20 -
Price 0.075 0.095 0.11 0.13 0.11 0.08 0.07 -
P/RPS 2.35 3.71 9.52 13.25 4.88 3.31 2.60 -6.52%
P/EPS -7.82 -6.24 -4.43 -5.10 -7.75 -4.88 -4.29 49.27%
EY -12.79 -16.04 -22.58 -19.59 -12.91 -20.51 -23.34 -33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.53 0.64 0.52 0.39 0.33 2.01%

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