[AVI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 154.87%
YoY- -35.91%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 111,537 55,197 237,583 183,185 123,355 64,033 504,366 -63.33%
PBT 845 273 2,577 1,635 686 395 3,116 -58.00%
Tax -483 -135 -1,023 -740 -424 -193 -2,430 -65.84%
NP 362 138 1,554 895 262 202 686 -34.62%
-
NP to SH 530 213 1,624 994 390 237 1,528 -50.53%
-
Tax Rate 57.16% 49.45% 39.70% 45.26% 61.81% 48.86% 77.98% -
Total Cost 111,175 55,059 236,029 182,290 123,093 63,831 503,680 -63.37%
-
Net Worth 344,622 345,052 344,107 331,747 311,843 315,368 343,030 0.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 344,622 345,052 344,107 331,747 311,843 315,368 343,030 0.30%
NOSH 858,552 858,552 858,552 828,333 779,999 790,000 860,588 -0.15%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.32% 0.25% 0.65% 0.49% 0.21% 0.32% 0.14% -
ROE 0.15% 0.06% 0.47% 0.30% 0.13% 0.08% 0.45% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.99 6.43 27.67 22.11 15.81 8.11 58.61 -63.27%
EPS 0.06 0.02 0.19 0.12 0.05 0.03 0.18 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4014 0.4019 0.4008 0.4005 0.3998 0.3992 0.3986 0.46%
Adjusted Per Share Value based on latest NOSH - 862,857
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 9.84 4.87 20.96 16.16 10.88 5.65 44.50 -63.33%
EPS 0.05 0.02 0.14 0.09 0.03 0.02 0.13 -47.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3041 0.3045 0.3036 0.2927 0.2752 0.2783 0.3027 0.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.41 0.41 0.40 0.48 0.62 0.68 -
P/RPS 3.08 6.38 1.48 1.81 3.04 7.65 1.16 91.40%
P/EPS 647.96 1,652.61 216.75 333.33 960.00 2,066.67 382.98 41.85%
EY 0.15 0.06 0.46 0.30 0.10 0.05 0.26 -30.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 1.02 1.00 1.20 1.55 1.71 -30.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 31/05/11 -
Price 0.43 0.41 0.41 0.40 0.48 0.50 0.65 -
P/RPS 3.31 6.38 1.48 1.81 3.04 6.17 1.11 106.76%
P/EPS 696.56 1,652.61 216.75 333.33 960.00 1,666.67 366.09 53.36%
EY 0.14 0.06 0.46 0.30 0.10 0.06 0.27 -35.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.02 1.02 1.00 1.20 1.25 1.63 -24.41%

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