[AVI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 141.5%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 159,791 112,929 47,392 216,356 162,445 111,537 55,197 102.72%
PBT 2,624 1,424 661 3,102 1,491 845 273 350.20%
Tax -601 -223 -128 -1,122 -827 -483 -135 169.88%
NP 2,023 1,201 533 1,980 664 362 138 496.05%
-
NP to SH 1,704 884 439 1,775 735 530 213 298.48%
-
Tax Rate 22.90% 15.66% 19.36% 36.17% 55.47% 57.16% 49.45% -
Total Cost 157,768 111,728 46,859 214,376 161,781 111,175 55,059 101.35%
-
Net Worth 349,430 347,799 346,597 345,910 344,708 344,622 345,052 0.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 349,430 347,799 346,597 345,910 344,708 344,622 345,052 0.84%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.27% 1.06% 1.12% 0.92% 0.41% 0.32% 0.25% -
ROE 0.49% 0.25% 0.13% 0.51% 0.21% 0.15% 0.06% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.61 13.15 5.52 25.20 18.92 12.99 6.43 102.69%
EPS 0.20 0.10 0.05 0.21 0.09 0.06 0.02 362.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.4051 0.4037 0.4029 0.4015 0.4014 0.4019 0.84%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.10 9.96 4.18 19.09 14.33 9.84 4.87 102.74%
EPS 0.15 0.08 0.04 0.16 0.06 0.05 0.02 281.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3083 0.3069 0.3058 0.3052 0.3042 0.3041 0.3045 0.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.46 0.385 0.40 0.39 0.41 0.40 0.41 -
P/RPS 2.47 2.93 7.25 1.55 2.17 3.08 6.38 -46.78%
P/EPS 231.77 373.92 782.28 188.64 478.92 647.96 1,652.61 -72.90%
EY 0.43 0.27 0.13 0.53 0.21 0.15 0.06 270.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.95 0.99 0.97 1.02 1.00 1.02 7.04%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.44 0.385 0.38 0.405 0.42 0.43 0.41 -
P/RPS 2.36 2.93 6.88 1.61 2.22 3.31 6.38 -48.37%
P/EPS 221.69 373.92 743.17 195.89 490.60 696.56 1,652.61 -73.69%
EY 0.45 0.27 0.13 0.51 0.20 0.14 0.06 281.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.95 0.94 1.01 1.05 1.07 1.02 3.87%

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