[AVI] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 61.05%
YoY- -123.76%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 92,312 89,216 72,339 109,179 54,627 49,671 65,904 25.21%
PBT -5,646 -2,567 -5,246 -2,214 -3,726 -6,274 -3,942 27.08%
Tax -304 493 1,583 2,214 3,726 6,274 3,942 -
NP -5,950 -2,074 -3,663 0 0 0 0 -
-
NP to SH -5,950 -2,074 -3,663 -1,215 -3,119 -4,608 -2,950 59.70%
-
Tax Rate - - - - - - - -
Total Cost 98,262 91,290 76,002 109,179 54,627 49,671 65,904 30.54%
-
Net Worth 177,129 178,698 178,799 182,083 178,508 176,211 179,195 -0.77%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 177,129 178,698 178,799 182,083 178,508 176,211 179,195 -0.77%
NOSH 98,154 98,293 98,176 97,983 98,081 98,042 98,006 0.10%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -6.45% -2.32% -5.06% 0.00% 0.00% 0.00% 0.00% -
ROE -3.36% -1.16% -2.05% -0.67% -1.75% -2.62% -1.65% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 94.05 90.76 73.68 111.43 55.70 50.66 67.24 25.09%
EPS -6.06 -2.11 -3.73 -1.24 -3.18 -4.70 -3.01 59.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8046 1.818 1.8212 1.8583 1.82 1.7973 1.8284 -0.87%
Adjusted Per Share Value based on latest NOSH - 97,983
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.15 7.87 6.38 9.63 4.82 4.38 5.82 25.19%
EPS -0.53 -0.18 -0.32 -0.11 -0.28 -0.41 -0.26 60.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1563 0.1577 0.1578 0.1607 0.1575 0.1555 0.1581 -0.76%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.20 0.21 0.22 0.27 0.30 0.28 0.23 -
P/RPS 0.21 0.23 0.30 0.24 0.54 0.55 0.34 -27.49%
P/EPS -3.30 -9.95 -5.90 -21.77 -9.43 -5.96 -7.64 -42.88%
EY -30.31 -10.05 -16.96 -4.59 -10.60 -16.79 -13.09 75.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.12 0.12 0.15 0.16 0.16 0.13 -10.54%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 29/11/01 -
Price 0.22 0.21 0.22 0.24 0.30 0.25 0.23 -
P/RPS 0.23 0.23 0.30 0.22 0.54 0.49 0.34 -22.95%
P/EPS -3.63 -9.95 -5.90 -19.35 -9.43 -5.32 -7.64 -39.13%
EY -27.55 -10.05 -16.96 -5.17 -10.60 -18.80 -13.09 64.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.12 0.12 0.13 0.16 0.14 0.13 -5.20%

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