[AVI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -85.59%
YoY- -12.2%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 209,000 115,882 44,404 363,046 270,734 181,518 109,179 53.98%
PBT -6,977 -9,524 -6,843 -15,673 -10,027 -7,460 -2,214 114.49%
Tax 858 1,208 948 2,771 3,075 2,582 2,214 -46.75%
NP -6,119 -8,316 -5,895 -12,902 -6,952 -4,878 0 -
-
NP to SH -6,119 -8,316 -5,895 -12,902 -6,952 -4,878 -1,215 192.94%
-
Tax Rate - - - - - - - -
Total Cost 215,119 124,198 50,299 375,948 277,686 186,396 109,179 56.97%
-
Net Worth 183,373 175,842 177,144 187,344 178,261 178,748 182,083 0.47%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 183,373 175,842 177,144 187,344 178,261 178,748 182,083 0.47%
NOSH 98,060 98,066 98,086 98,091 98,053 98,148 97,983 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -2.93% -7.18% -13.28% -3.55% -2.57% -2.69% 0.00% -
ROE -3.34% -4.73% -3.33% -6.89% -3.90% -2.73% -0.67% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 213.13 118.17 45.27 370.11 276.11 184.94 111.43 53.90%
EPS -6.24 -8.48 -6.01 -13.15 -7.09 -4.97 -1.24 192.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.7931 1.806 1.9099 1.818 1.8212 1.8583 0.41%
Adjusted Per Share Value based on latest NOSH - 98,154
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.44 10.23 3.92 32.03 23.89 16.02 9.63 54.01%
EPS -0.54 -0.73 -0.52 -1.14 -0.61 -0.43 -0.11 188.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1618 0.1552 0.1563 0.1653 0.1573 0.1577 0.1607 0.45%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.33 0.28 0.23 0.20 0.21 0.22 0.27 -
P/RPS 0.15 0.24 0.51 0.05 0.08 0.12 0.24 -26.83%
P/EPS -5.29 -3.30 -3.83 -1.52 -2.96 -4.43 -21.77 -60.95%
EY -18.91 -30.29 -26.13 -65.77 -33.76 -22.59 -4.59 156.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.13 0.10 0.12 0.12 0.15 12.88%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 0.33 0.34 0.28 0.22 0.21 0.22 0.24 -
P/RPS 0.15 0.29 0.62 0.06 0.08 0.12 0.22 -22.47%
P/EPS -5.29 -4.01 -4.66 -1.67 -2.96 -4.43 -19.35 -57.77%
EY -18.91 -24.94 -21.46 -59.79 -33.76 -22.59 -5.17 136.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.19 0.16 0.12 0.12 0.12 0.13 24.15%

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