[AVI] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -89.55%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 548,982 449,599 282,183 143,828 413,556 304,952 177,894 111.81%
PBT 12,753 11,643 4,559 2,218 21,592 18,244 8,644 29.56%
Tax -2,649 -575 -450 -188 -3,439 -1,681 -716 139.01%
NP 10,104 11,068 4,109 2,030 18,153 16,563 7,928 17.53%
-
NP to SH 9,273 9,988 3,474 1,808 17,302 15,731 6,358 28.57%
-
Tax Rate 20.77% 4.94% 9.87% 8.48% 15.93% 9.21% 8.28% -
Total Cost 538,878 438,531 278,074 141,798 395,403 288,389 169,966 115.66%
-
Net Worth 342,499 351,732 348,094 261,643 257,819 283,673 281,195 14.03%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 38,637 - - - 196,678 51,577 - -
Div Payout % 416.67% - - - 1,136.74% 327.87% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 342,499 351,732 348,094 261,643 257,819 283,673 281,195 14.03%
NOSH 858,611 861,034 868,499 860,952 855,123 859,617 171,837 191.98%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.84% 2.46% 1.46% 1.41% 4.39% 5.43% 4.46% -
ROE 2.71% 2.84% 1.00% 0.69% 6.71% 5.55% 2.26% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 63.94 52.22 32.49 16.71 48.36 35.48 103.52 -27.45%
EPS 1.08 1.16 0.40 0.21 2.02 1.83 3.70 -55.96%
DPS 4.50 0.00 0.00 0.00 23.00 6.00 0.00 -
NAPS 0.3989 0.4085 0.4008 0.3039 0.3015 0.33 1.6364 -60.94%
Adjusted Per Share Value based on latest NOSH - 860,952
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 48.44 39.67 24.90 12.69 36.49 26.91 15.70 111.78%
EPS 0.82 0.88 0.31 0.16 1.53 1.39 0.56 28.91%
DPS 3.41 0.00 0.00 0.00 17.35 4.55 0.00 -
NAPS 0.3022 0.3104 0.3072 0.2309 0.2275 0.2503 0.2481 14.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.50 0.50 0.50 0.49 0.52 0.57 -
P/RPS 0.91 0.96 1.54 2.99 1.01 1.47 0.55 39.84%
P/EPS 53.70 43.10 125.00 238.10 24.22 28.42 15.41 129.67%
EY 1.86 2.32 0.80 0.42 4.13 3.52 6.49 -56.49%
DY 7.76 0.00 0.00 0.00 46.94 11.54 0.00 -
P/NAPS 1.45 1.22 1.25 1.65 1.63 1.58 0.35 157.72%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 -
Price 0.48 0.41 0.52 0.52 0.55 0.43 0.56 -
P/RPS 0.75 0.79 1.60 3.11 1.14 1.21 0.54 24.45%
P/EPS 44.44 35.34 130.00 247.62 27.18 23.50 15.14 104.87%
EY 2.25 2.83 0.77 0.40 3.68 4.26 6.61 -51.21%
DY 9.38 0.00 0.00 0.00 41.82 13.95 0.00 -
P/NAPS 1.20 1.00 1.30 1.71 1.82 1.30 0.34 131.63%

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