[AVI] QoQ Quarter Result on 31-Mar-2007 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 88.68%
YoY- 364.75%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 127,058 83,202 94,692 102,545 111,965 82,290 89,279 26.44%
PBT 9,600 3,433 5,211 5,786 9,278 3,277 5,063 53.01%
Tax -965 -331 -385 14,437 1,459 -376 -2,339 -44.49%
NP 8,635 3,102 4,826 20,223 10,737 2,901 2,724 115.33%
-
NP to SH 9,373 2,681 3,677 18,632 9,875 2,960 3,035 111.63%
-
Tax Rate 10.05% 9.64% 7.39% -249.52% -15.73% 11.47% 46.20% -
Total Cost 118,423 80,100 89,866 82,322 101,228 79,389 86,555 23.17%
-
Net Worth 283,769 281,230 280,671 171,763 171,739 272,010 264,507 4.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 51,594 - - - 8,586 - - -
Div Payout % 550.46% - - - 86.96% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 283,769 281,230 280,671 171,763 171,739 272,010 264,507 4.78%
NOSH 859,908 171,858 171,822 171,763 171,739 172,093 171,468 192.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.80% 3.73% 5.10% 19.72% 9.59% 3.53% 3.05% -
ROE 3.30% 0.95% 1.31% 10.85% 5.75% 1.09% 1.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.78 48.41 55.11 59.70 65.19 47.82 52.07 -56.71%
EPS 1.09 1.56 2.14 2.17 1.15 1.72 1.77 -27.55%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.33 1.6364 1.6335 1.00 1.00 1.5806 1.5426 -64.13%
Adjusted Per Share Value based on latest NOSH - 171,763
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.21 7.34 8.36 9.05 9.88 7.26 7.88 26.40%
EPS 0.83 0.24 0.32 1.64 0.87 0.26 0.27 110.98%
DPS 4.55 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 0.2504 0.2482 0.2477 0.1516 0.1515 0.24 0.2334 4.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.52 0.57 0.57 0.46 0.29 0.26 0.27 -
P/RPS 3.52 1.18 1.03 0.77 0.44 0.54 0.52 256.59%
P/EPS 47.71 36.54 26.64 4.24 5.04 15.12 15.25 113.46%
EY 2.10 2.74 3.75 23.58 19.83 6.62 6.56 -53.10%
DY 11.54 0.00 0.00 0.00 17.24 0.00 0.00 -
P/NAPS 1.58 0.35 0.35 0.46 0.29 0.16 0.18 323.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 28/08/06 -
Price 0.43 0.56 0.58 0.54 0.46 0.27 0.27 -
P/RPS 2.91 1.16 1.05 0.90 0.71 0.56 0.52 214.21%
P/EPS 39.45 35.90 27.10 4.98 8.00 15.70 15.25 88.11%
EY 2.53 2.79 3.69 20.09 12.50 6.37 6.56 -46.92%
DY 13.95 0.00 0.00 0.00 10.87 0.00 0.00 -
P/NAPS 1.30 0.34 0.36 0.54 0.46 0.17 0.18 272.29%

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