[AVI] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 140.33%
YoY- 137.07%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 408,959 266,120 159,498 76,246 316,340 209,000 115,882 131.62%
PBT 9,474 4,545 3,125 1,610 -5,730 -6,977 -9,524 -
Tax 1,158 2,327 1,293 575 312 858 1,208 -2.77%
NP 10,632 6,872 4,418 2,185 -5,418 -6,119 -8,316 -
-
NP to SH 10,632 6,872 4,418 2,185 -5,418 -6,119 -8,316 -
-
Tax Rate -12.22% -51.20% -41.38% -35.71% - - - -
Total Cost 398,327 259,248 155,080 74,061 321,758 215,119 124,198 117.32%
-
Net Worth 253,813 241,104 226,289 195,288 197,874 183,373 175,842 27.69%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 253,813 241,104 226,289 195,288 197,874 183,373 175,842 27.69%
NOSH 171,588 171,800 98,177 97,982 98,069 98,060 98,066 45.15%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.60% 2.58% 2.77% 2.87% -1.71% -2.93% -7.18% -
ROE 4.19% 2.85% 1.95% 1.12% -2.74% -3.34% -4.73% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 238.34 154.90 162.46 77.82 322.57 213.13 118.17 59.56%
EPS 8.30 4.00 4.50 2.23 -5.52 -6.24 -8.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4792 1.4034 2.3049 1.9931 2.0177 1.87 1.7931 -12.03%
Adjusted Per Share Value based on latest NOSH - 97,982
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.09 23.48 14.07 6.73 27.91 18.44 10.23 131.56%
EPS 0.94 0.61 0.39 0.19 -0.48 -0.54 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.224 0.2127 0.1997 0.1723 0.1746 0.1618 0.1552 27.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.22 0.14 0.16 0.29 0.33 0.33 0.28 -
P/RPS 0.09 0.09 0.10 0.37 0.10 0.15 0.24 -47.96%
P/EPS 3.55 3.50 3.56 13.00 -5.97 -5.29 -3.30 -
EY 28.16 28.57 28.13 7.69 -16.74 -18.91 -30.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.10 0.07 0.15 0.16 0.18 0.16 -4.20%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 09/05/05 04/02/05 29/11/04 30/08/04 31/05/04 26/02/04 28/11/03 -
Price 0.20 0.21 0.13 0.18 0.30 0.33 0.34 -
P/RPS 0.08 0.14 0.08 0.23 0.09 0.15 0.29 -57.59%
P/EPS 3.23 5.25 2.89 8.07 -5.43 -5.29 -4.01 -
EY 30.98 19.05 34.62 12.39 -18.42 -18.91 -24.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.06 0.09 0.15 0.18 0.19 -18.40%

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