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

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -186.89%
YoY- -90.77%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 93,118 71,478 44,404 92,312 89,216 72,339 109,179 -10.03%
PBT 2,547 -2,681 -6,843 -5,646 -2,567 -5,246 -2,214 -
Tax -350 260 948 -304 493 1,583 2,214 -
NP 2,197 -2,421 -5,895 -5,950 -2,074 -3,663 0 -
-
NP to SH 2,197 -2,421 -5,895 -5,950 -2,074 -3,663 -1,215 -
-
Tax Rate 13.74% - - - - - - -
Total Cost 90,921 73,899 50,299 98,262 91,290 76,002 109,179 -11.45%
-
Net Worth 183,410 175,752 177,144 177,129 178,698 178,799 182,083 0.48%
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 183,410 175,752 177,144 177,129 178,698 178,799 182,083 0.48%
NOSH 98,080 98,016 98,086 98,154 98,293 98,176 97,983 0.06%
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 2.36% -3.39% -13.28% -6.45% -2.32% -5.06% 0.00% -
ROE 1.20% -1.38% -3.33% -3.36% -1.16% -2.05% -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 94.94 72.92 45.27 94.05 90.76 73.68 111.43 -10.10%
EPS 2.24 -2.47 -6.01 -6.06 -2.11 -3.73 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.7931 1.806 1.8046 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 8.22 6.31 3.92 8.15 7.87 6.38 9.63 -9.99%
EPS 0.19 -0.21 -0.52 -0.53 -0.18 -0.32 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1618 0.1551 0.1563 0.1563 0.1577 0.1578 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 0.35 0.38 0.51 0.21 0.23 0.30 0.24 28.51%
P/EPS 14.73 -11.34 -3.83 -3.30 -9.95 -5.90 -21.77 -
EY 6.79 -8.82 -26.13 -30.31 -10.05 -16.96 -4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.13 0.11 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 0.35 0.47 0.62 0.23 0.23 0.30 0.22 36.16%
P/EPS 14.73 -13.77 -4.66 -3.63 -9.95 -5.90 -19.35 -
EY 6.79 -7.26 -21.46 -27.55 -10.05 -16.96 -5.17 -
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