[AVI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -7.16%
YoY- -46.41%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 327,545 194,377 101,025 548,982 449,599 282,183 143,828 72.83%
PBT 3,347 563 767 12,753 11,643 4,559 2,218 31.46%
Tax -655 -374 -181 -2,649 -575 -450 -188 129.29%
NP 2,692 189 586 10,104 11,068 4,109 2,030 20.64%
-
NP to SH 2,552 131 520 9,273 9,988 3,474 1,808 25.75%
-
Tax Rate 19.57% 66.43% 23.60% 20.77% 4.94% 9.87% 8.48% -
Total Cost 324,853 194,188 100,439 538,878 438,531 278,074 141,798 73.52%
-
Net Worth 341,117 261,083 346,320 342,499 351,732 348,094 261,643 19.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 38,637 - - - -
Div Payout % - - - 416.67% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 341,117 261,083 346,320 342,499 351,732 348,094 261,643 19.28%
NOSH 850,666 655,000 866,666 858,611 861,034 868,499 860,952 -0.79%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.82% 0.10% 0.58% 1.84% 2.46% 1.46% 1.41% -
ROE 0.75% 0.05% 0.15% 2.71% 2.84% 1.00% 0.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.50 29.68 11.66 63.94 52.22 32.49 16.71 74.17%
EPS 0.30 0.02 0.06 1.08 1.16 0.40 0.21 26.76%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.401 0.3986 0.3996 0.3989 0.4085 0.4008 0.3039 20.24%
Adjusted Per Share Value based on latest NOSH - 893,750
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.90 17.15 8.91 48.44 39.67 24.90 12.69 72.83%
EPS 0.23 0.01 0.05 0.82 0.88 0.31 0.16 27.28%
DPS 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
NAPS 0.301 0.2304 0.3056 0.3022 0.3104 0.3072 0.2309 19.27%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.40 0.40 0.42 0.58 0.50 0.50 0.50 -
P/RPS 1.04 1.35 3.60 0.91 0.96 1.54 2.99 -50.44%
P/EPS 133.33 2,000.00 700.00 53.70 43.10 125.00 238.10 -31.99%
EY 0.75 0.05 0.14 1.86 2.32 0.80 0.42 47.03%
DY 0.00 0.00 0.00 7.76 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.05 1.45 1.22 1.25 1.65 -28.31%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 27/08/09 29/05/09 26/02/09 28/11/08 28/08/08 -
Price 0.43 0.41 0.40 0.48 0.41 0.52 0.52 -
P/RPS 1.12 1.38 3.43 0.75 0.79 1.60 3.11 -49.28%
P/EPS 143.33 2,050.00 666.67 44.44 35.34 130.00 247.62 -30.47%
EY 0.70 0.05 0.15 2.25 2.83 0.77 0.40 45.07%
DY 0.00 0.00 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 1.07 1.03 1.00 1.20 1.00 1.30 1.71 -26.78%

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