[AVI] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 92.15%
YoY- -45.36%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 101,025 548,982 449,599 282,183 143,828 413,556 304,952 -52.15%
PBT 767 12,753 11,643 4,559 2,218 21,592 18,244 -87.93%
Tax -181 -2,649 -575 -450 -188 -3,439 -1,681 -77.39%
NP 586 10,104 11,068 4,109 2,030 18,153 16,563 -89.24%
-
NP to SH 520 9,273 9,988 3,474 1,808 17,302 15,731 -89.72%
-
Tax Rate 23.60% 20.77% 4.94% 9.87% 8.48% 15.93% 9.21% -
Total Cost 100,439 538,878 438,531 278,074 141,798 395,403 288,389 -50.53%
-
Net Worth 346,320 342,499 351,732 348,094 261,643 257,819 283,673 14.24%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 38,637 - - - 196,678 51,577 -
Div Payout % - 416.67% - - - 1,136.74% 327.87% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 346,320 342,499 351,732 348,094 261,643 257,819 283,673 14.24%
NOSH 866,666 858,611 861,034 868,499 860,952 855,123 859,617 0.54%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.58% 1.84% 2.46% 1.46% 1.41% 4.39% 5.43% -
ROE 0.15% 2.71% 2.84% 1.00% 0.69% 6.71% 5.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.66 63.94 52.22 32.49 16.71 48.36 35.48 -52.41%
EPS 0.06 1.08 1.16 0.40 0.21 2.02 1.83 -89.77%
DPS 0.00 4.50 0.00 0.00 0.00 23.00 6.00 -
NAPS 0.3996 0.3989 0.4085 0.4008 0.3039 0.3015 0.33 13.62%
Adjusted Per Share Value based on latest NOSH - 876,842
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.91 48.44 39.67 24.90 12.69 36.49 26.91 -52.17%
EPS 0.05 0.82 0.88 0.31 0.16 1.53 1.39 -89.12%
DPS 0.00 3.41 0.00 0.00 0.00 17.35 4.55 -
NAPS 0.3056 0.3022 0.3104 0.3072 0.2309 0.2275 0.2503 14.24%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.42 0.58 0.50 0.50 0.50 0.49 0.52 -
P/RPS 3.60 0.91 0.96 1.54 2.99 1.01 1.47 81.78%
P/EPS 700.00 53.70 43.10 125.00 238.10 24.22 28.42 748.19%
EY 0.14 1.86 2.32 0.80 0.42 4.13 3.52 -88.37%
DY 0.00 7.76 0.00 0.00 0.00 46.94 11.54 -
P/NAPS 1.05 1.45 1.22 1.25 1.65 1.63 1.58 -23.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 -
Price 0.40 0.48 0.41 0.52 0.52 0.55 0.43 -
P/RPS 3.43 0.75 0.79 1.60 3.11 1.14 1.21 100.42%
P/EPS 666.67 44.44 35.34 130.00 247.62 27.18 23.50 832.06%
EY 0.15 2.25 2.83 0.77 0.40 3.68 4.26 -89.27%
DY 0.00 9.38 0.00 0.00 0.00 41.82 13.95 -
P/NAPS 1.00 1.20 1.00 1.30 1.71 1.82 1.30 -16.06%

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