[AVI] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 4.99%
YoY- 17.03%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 231,764 177,616 363,046 360,978 363,036 436,716 237,394 -1.58%
PBT -19,048 -27,372 -15,673 -13,369 -14,920 -8,856 -15,133 16.56%
Tax 2,416 3,792 2,771 4,100 5,164 8,856 15,133 -70.53%
NP -16,632 -23,580 -12,902 -9,269 -9,756 0 0 -
-
NP to SH -16,632 -23,580 -12,902 -9,269 -9,756 -4,860 -11,499 27.86%
-
Tax Rate - - - - - - - -
Total Cost 248,396 201,196 375,948 370,247 372,792 436,716 237,394 3.06%
-
Net Worth 175,842 177,144 187,344 178,261 178,748 182,083 178,568 -1.01%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 175,842 177,144 187,344 178,261 178,748 182,083 178,568 -1.01%
NOSH 98,066 98,086 98,091 98,053 98,148 97,983 98,114 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -7.18% -13.28% -3.55% -2.57% -2.69% 0.00% 0.00% -
ROE -9.46% -13.31% -6.89% -5.20% -5.46% -2.67% -6.44% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 236.33 181.08 370.11 368.14 369.88 445.70 241.96 -1.55%
EPS -16.96 -24.04 -13.15 -9.45 -9.94 -4.96 -11.72 27.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7931 1.806 1.9099 1.818 1.8212 1.8583 1.82 -0.98%
Adjusted Per Share Value based on latest NOSH - 98,293
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.45 15.67 32.03 31.85 32.03 38.54 20.95 -1.59%
EPS -1.47 -2.08 -1.14 -0.82 -0.86 -0.43 -1.01 28.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1552 0.1563 0.1653 0.1573 0.1577 0.1607 0.1576 -1.01%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.28 0.23 0.20 0.21 0.22 0.27 0.30 -
P/RPS 0.12 0.13 0.05 0.06 0.06 0.06 0.12 0.00%
P/EPS -1.65 -0.96 -1.52 -2.22 -2.21 -5.44 -2.56 -25.36%
EY -60.57 -104.52 -65.77 -45.02 -45.18 -18.37 -39.07 33.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.10 0.12 0.12 0.15 0.16 0.00%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.34 0.28 0.22 0.21 0.22 0.24 0.30 -
P/RPS 0.14 0.15 0.06 0.06 0.06 0.05 0.12 10.81%
P/EPS -2.00 -1.16 -1.67 -2.22 -2.21 -4.84 -2.56 -15.16%
EY -49.88 -85.86 -59.79 -45.02 -45.18 -20.67 -39.07 17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.16 0.12 0.12 0.12 0.13 0.16 12.12%

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