[AVI] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -17.72%
YoY- -68.14%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 220,788 237,583 244,246 246,710 256,132 504,366 529,256 -44.19%
PBT 1,092 2,577 2,180 1,372 1,580 3,116 2,252 -38.30%
Tax -540 -1,023 -986 -848 -772 -2,430 -1,016 -34.41%
NP 552 1,554 1,193 524 808 686 1,236 -41.60%
-
NP to SH 852 1,624 1,325 780 948 1,528 2,068 -44.66%
-
Tax Rate 49.45% 39.70% 45.23% 61.81% 48.86% 77.98% 45.12% -
Total Cost 220,236 236,029 243,053 246,186 255,324 503,680 528,020 -44.20%
-
Net Worth 345,052 344,107 331,747 311,843 315,368 343,030 341,133 0.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 345,052 344,107 331,747 311,843 315,368 343,030 341,133 0.76%
NOSH 858,552 858,552 828,333 779,999 790,000 860,588 861,666 -0.24%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.25% 0.65% 0.49% 0.21% 0.32% 0.14% 0.23% -
ROE 0.25% 0.47% 0.40% 0.25% 0.30% 0.45% 0.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.72 27.67 29.49 31.63 32.42 58.61 61.42 -44.05%
EPS 0.08 0.19 0.16 0.10 0.12 0.18 0.24 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4019 0.4008 0.4005 0.3998 0.3992 0.3986 0.3959 1.00%
Adjusted Per Share Value based on latest NOSH - 765,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 19.48 20.96 21.55 21.77 22.60 44.50 46.70 -44.20%
EPS 0.08 0.14 0.12 0.07 0.08 0.13 0.18 -41.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.3036 0.2927 0.2752 0.2783 0.3027 0.301 0.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.41 0.40 0.48 0.62 0.68 0.67 -
P/RPS 1.59 1.48 1.36 1.52 1.91 1.16 1.09 28.65%
P/EPS 413.15 216.75 250.00 480.00 516.67 382.98 279.17 29.89%
EY 0.24 0.46 0.40 0.21 0.19 0.26 0.36 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 1.00 1.20 1.55 1.71 1.69 -28.60%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 -
Price 0.41 0.41 0.40 0.48 0.50 0.65 0.65 -
P/RPS 1.59 1.48 1.36 1.52 1.54 1.11 1.06 31.06%
P/EPS 413.15 216.75 250.00 480.00 416.67 366.09 270.83 32.55%
EY 0.24 0.46 0.40 0.21 0.24 0.27 0.37 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 1.00 1.20 1.25 1.63 1.64 -27.15%

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