[AVI] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 31.01%
YoY- -169.79%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 136,834 141,876 154,201 148,873 142,518 133,168 194,199 -20.80%
PBT -8,270 -5,960 -22,941 -30,046 -44,638 -13,564 -22,959 -49.34%
Tax -1,902 -1,592 -1,516 -1,713 -1,470 -1,172 -1,298 28.98%
NP -10,172 -7,552 -24,457 -31,760 -46,108 -14,736 -24,257 -43.94%
-
NP to SH -9,670 -7,168 -24,521 -31,637 -45,860 -14,372 -24,100 -45.56%
-
Tax Rate - - - - - - - -
Total Cost 147,006 149,428 178,658 180,633 188,626 147,904 218,456 -23.18%
-
Net Worth 284,953 289,675 292,251 299,205 298,260 315,947 319,037 -7.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 284,953 289,675 292,251 299,205 298,260 315,947 319,037 -7.24%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -7.43% -5.32% -15.86% -21.33% -32.35% -11.07% -12.49% -
ROE -3.39% -2.47% -8.39% -10.57% -15.38% -4.55% -7.55% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.94 16.53 17.96 17.34 16.60 15.51 22.62 -20.79%
EPS -1.12 -0.84 -2.86 -3.68 -5.34 -1.68 -2.81 -45.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3319 0.3374 0.3404 0.3485 0.3474 0.368 0.3716 -7.24%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.07 12.52 13.61 13.14 12.58 11.75 17.14 -20.83%
EPS -0.85 -0.63 -2.16 -2.79 -4.05 -1.27 -2.13 -45.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2514 0.2556 0.2579 0.264 0.2632 0.2788 0.2815 -7.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.34 0.325 0.34 0.32 0.32 0.37 0.375 -
P/RPS 2.13 1.97 1.89 1.85 1.93 2.39 1.66 18.06%
P/EPS -30.19 -38.93 -11.90 -8.68 -5.99 -22.10 -13.36 72.11%
EY -3.31 -2.57 -8.40 -11.52 -16.69 -4.52 -7.49 -41.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.96 1.00 0.92 0.92 1.01 1.01 0.65%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 30/08/17 29/05/17 27/02/17 30/11/16 23/08/16 31/05/16 -
Price 0.33 0.33 0.34 0.33 0.32 0.36 0.38 -
P/RPS 2.07 2.00 1.89 1.90 1.93 2.32 1.68 14.91%
P/EPS -29.30 -39.53 -11.90 -8.96 -5.99 -21.51 -13.54 67.22%
EY -3.41 -2.53 -8.40 -11.17 -16.69 -4.65 -7.39 -40.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.98 1.00 0.95 0.92 0.98 1.02 -1.96%

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