[AVI] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 2012.5%
YoY- 834.35%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 64,033 504,366 396,942 247,811 121,760 457,279 327,545 -66.41%
PBT 395 3,116 1,689 1,797 433 2,932 3,347 -76.03%
Tax -193 -2,430 -762 -591 -278 -2,464 -655 -55.81%
NP 202 686 927 1,206 155 468 2,692 -82.29%
-
NP to SH 237 1,528 1,551 1,224 -64 -408 2,552 -79.58%
-
Tax Rate 48.86% 77.98% 45.12% 32.89% 64.20% 84.04% 19.57% -
Total Cost 63,831 503,680 396,015 246,605 121,605 456,811 324,853 -66.30%
-
Net Worth 315,368 343,030 341,133 344,905 251,648 326,365 341,117 -5.11%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 315,368 343,030 341,133 344,905 251,648 326,365 341,117 -5.11%
NOSH 790,000 860,588 861,666 874,285 640,000 821,666 850,666 -4.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.32% 0.14% 0.23% 0.49% 0.13% 0.10% 0.82% -
ROE 0.08% 0.45% 0.45% 0.35% -0.03% -0.13% 0.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.11 58.61 46.07 28.34 19.03 55.65 38.50 -64.69%
EPS 0.03 0.18 0.18 0.14 -0.01 -0.05 0.30 -78.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3992 0.3986 0.3959 0.3945 0.3932 0.3972 0.401 -0.30%
Adjusted Per Share Value based on latest NOSH - 858,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.65 44.50 35.03 21.87 10.74 40.35 28.90 -66.41%
EPS 0.02 0.13 0.14 0.11 -0.01 -0.04 0.23 -80.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.3027 0.301 0.3043 0.2221 0.288 0.301 -5.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.62 0.68 0.67 0.40 0.43 0.40 0.40 -
P/RPS 7.65 1.16 1.45 1.41 2.26 0.72 1.04 279.61%
P/EPS 2,066.67 382.98 372.22 285.71 -4,300.00 -805.56 133.33 524.80%
EY 0.05 0.26 0.27 0.35 -0.02 -0.12 0.75 -83.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.71 1.69 1.01 1.09 1.01 1.00 34.04%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.50 0.65 0.65 0.50 0.45 0.71 0.43 -
P/RPS 6.17 1.11 1.41 1.76 2.37 1.28 1.12 212.89%
P/EPS 1,666.67 366.09 361.11 357.14 -4,500.00 -1,429.86 143.33 415.57%
EY 0.06 0.27 0.28 0.28 -0.02 -0.07 0.70 -80.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.63 1.64 1.27 1.14 1.79 1.07 10.95%

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