[AVI] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 29.47%
YoY- -70.48%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 304,984 316,340 278,666 231,764 177,616 363,046 360,978 -10.63%
PBT 6,440 -5,730 -9,302 -19,048 -27,372 -15,673 -13,369 -
Tax 2,300 312 1,144 2,416 3,792 2,771 4,100 -32.00%
NP 8,740 -5,418 -8,158 -16,632 -23,580 -12,902 -9,269 -
-
NP to SH 8,740 -5,418 -8,158 -16,632 -23,580 -12,902 -9,269 -
-
Tax Rate -35.71% - - - - - - -
Total Cost 296,244 321,758 286,825 248,396 201,196 375,948 370,247 -13.82%
-
Net Worth 195,288 197,874 183,373 175,842 177,144 187,344 178,261 6.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 195,288 197,874 183,373 175,842 177,144 187,344 178,261 6.27%
NOSH 97,982 98,069 98,060 98,066 98,086 98,091 98,053 -0.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.87% -1.71% -2.93% -7.18% -13.28% -3.55% -2.57% -
ROE 4.48% -2.74% -4.45% -9.46% -13.31% -6.89% -5.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 311.27 322.57 284.18 236.33 181.08 370.11 368.14 -10.59%
EPS 8.92 -5.52 -8.32 -16.96 -24.04 -13.15 -9.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9931 2.0177 1.87 1.7931 1.806 1.9099 1.818 6.32%
Adjusted Per Share Value based on latest NOSH - 98,016
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.91 27.91 24.59 20.45 15.67 32.03 31.85 -10.63%
EPS 0.77 -0.48 -0.72 -1.47 -2.08 -1.14 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1746 0.1618 0.1552 0.1563 0.1653 0.1573 6.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.29 0.33 0.33 0.28 0.23 0.20 0.21 -
P/RPS 0.09 0.10 0.12 0.12 0.13 0.05 0.06 31.06%
P/EPS 3.25 -5.97 -3.97 -1.65 -0.96 -1.52 -2.22 -
EY 30.76 -16.74 -25.21 -60.57 -104.52 -65.77 -45.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.18 0.16 0.13 0.10 0.12 16.05%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.18 0.30 0.33 0.34 0.28 0.22 0.21 -
P/RPS 0.06 0.09 0.12 0.14 0.15 0.06 0.06 0.00%
P/EPS 2.02 -5.43 -3.97 -2.00 -1.16 -1.67 -2.22 -
EY 49.56 -18.42 -25.21 -49.88 -85.86 -59.79 -45.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.15 0.18 0.19 0.16 0.12 0.12 -17.46%

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