[AVI] QoQ Quarter Result on 31-Dec-2022 [#3]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 214.49%
YoY- 56.94%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 19,830 16,970 18,395 19,103 16,261 13,068 12,861 33.42%
PBT -230 -2,857 -3,776 725 -562 -1,683 658 -
Tax -64 -29 128 -69 -75 -92 1,255 -
NP -294 -2,886 -3,648 656 -637 -1,775 1,913 -
-
NP to SH -259 -2,747 -3,047 656 -573 -1,800 1,853 -
-
Tax Rate - - - 9.52% - - -190.73% -
Total Cost 20,124 19,856 22,043 18,447 16,898 14,843 10,948 50.00%
-
Net Worth 203,878 204,105 206,258 209,318 208,978 209,091 225,801 -6.57%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 203,878 204,105 206,258 209,318 208,978 209,091 225,801 -6.57%
NOSH 1,133,288 1,133,288 1,133,288 1,133,288 1,133,288 1,133,288 1,133,288 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -1.48% -17.01% -19.83% 3.43% -3.92% -13.58% 14.87% -
ROE -0.13% -1.35% -1.48% 0.31% -0.27% -0.86% 0.82% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.75 1.50 1.62 1.69 1.43 1.15 1.27 23.80%
EPS -0.02 -0.24 -0.27 0.06 -0.05 -0.16 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1801 0.182 0.1847 0.1844 0.1845 0.2238 -13.53%
Adjusted Per Share Value based on latest NOSH - 1,133,288
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.75 1.50 1.62 1.69 1.43 1.15 1.13 33.82%
EPS -0.02 -0.24 -0.27 0.06 -0.05 -0.16 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1799 0.1801 0.182 0.1847 0.1844 0.1845 0.1992 -6.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.045 0.06 0.06 0.08 0.09 0.09 0.095 -
P/RPS 2.57 4.01 3.70 4.75 6.27 7.81 7.45 -50.78%
P/EPS -196.90 -24.75 -22.32 138.21 -178.00 -56.66 51.73 -
EY -0.51 -4.04 -4.48 0.72 -0.56 -1.76 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.33 0.43 0.49 0.49 0.42 -29.21%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 31/05/23 28/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.055 0.055 0.065 0.08 0.085 0.10 0.075 -
P/RPS 3.14 3.67 4.00 4.75 5.92 8.67 5.88 -34.15%
P/EPS -240.66 -22.69 -24.18 138.21 -168.11 -62.96 40.84 -
EY -0.42 -4.41 -4.14 0.72 -0.59 -1.59 2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.36 0.43 0.46 0.54 0.34 -5.96%

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