[AVI] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 54.84%
YoY- 109.25%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 171,570 89,279 440,831 324,774 209,726 101,497 408,959 -43.92%
PBT 8,340 5,063 18,956 14,019 8,934 4,110 9,474 -8.14%
Tax -2,715 -2,339 -1,984 -487 -312 -119 1,158 -
NP 5,625 2,724 16,972 13,532 8,622 3,991 10,632 -34.56%
-
NP to SH 5,995 3,035 18,389 14,380 9,287 4,502 10,632 -31.72%
-
Tax Rate 32.55% 46.20% 10.47% 3.47% 3.49% 2.90% -12.22% -
Total Cost 165,945 86,555 423,859 311,242 201,104 97,506 398,327 -44.18%
-
Net Worth 271,509 264,507 260,462 253,291 251,054 246,647 253,813 4.59%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 1,717 1,717 - - - -
Div Payout % - - 9.34% 11.94% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 271,509 264,507 260,462 253,291 251,054 246,647 253,813 4.59%
NOSH 171,776 171,468 171,763 171,757 171,602 171,832 171,588 0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.28% 3.05% 3.85% 4.17% 4.11% 3.93% 2.60% -
ROE 2.21% 1.15% 7.06% 5.68% 3.70% 1.83% 4.19% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 99.88 52.07 256.65 189.09 122.22 59.07 238.34 -43.97%
EPS 3.49 1.77 10.71 8.37 5.41 2.62 8.30 -43.84%
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.5806 1.5426 1.5164 1.4747 1.463 1.4354 1.4792 4.51%
Adjusted Per Share Value based on latest NOSH - 171,466
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.14 7.88 38.90 28.66 18.51 8.96 36.09 -43.93%
EPS 0.53 0.27 1.62 1.27 0.82 0.40 0.94 -31.72%
DPS 0.00 0.00 0.15 0.15 0.00 0.00 0.00 -
NAPS 0.2396 0.2334 0.2298 0.2235 0.2215 0.2176 0.224 4.58%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.26 0.27 0.20 0.22 0.20 0.20 0.22 -
P/RPS 0.26 0.52 0.08 0.12 0.16 0.34 0.09 102.70%
P/EPS 7.45 15.25 1.87 2.63 3.70 7.63 3.55 63.84%
EY 13.42 6.56 53.53 38.06 27.06 13.10 28.16 -38.96%
DY 0.00 0.00 5.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.13 0.15 0.14 0.14 0.15 4.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 03/11/06 28/08/06 31/05/06 14/02/06 10/11/05 29/08/05 09/05/05 -
Price 0.27 0.27 0.28 0.21 0.20 0.19 0.20 -
P/RPS 0.27 0.52 0.11 0.11 0.16 0.32 0.08 124.83%
P/EPS 7.74 15.25 2.62 2.51 3.70 7.25 3.23 78.97%
EY 12.93 6.56 38.24 39.87 27.06 13.79 30.98 -44.12%
DY 0.00 0.00 3.57 4.76 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.18 0.14 0.14 0.13 0.14 13.80%

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