[AVALAND] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
18-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9.91%
YoY- 202.24%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 113,915 0 0 0 92,499 186,150 282,766 -45.42%
PBT 19,299 2,112 3,372 75,705 84,352 89,041 94,849 -65.37%
Tax -1,493 0 0 -60 -389 -1,703 -2,392 -26.94%
NP 17,806 2,112 3,372 75,645 83,963 87,338 92,457 -66.61%
-
NP to SH 17,806 2,112 3,372 75,645 83,963 87,338 92,457 -66.61%
-
Tax Rate 7.74% 0.00% 0.00% 0.08% 0.46% 1.91% 2.52% -
Total Cost 96,109 -2,112 -3,372 -75,645 8,536 98,812 190,309 -36.55%
-
Net Worth 7,068 7,068 7,068 150,799 150,799 148,443 148,443 -86.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - 3,535 -
Div Payout % - - - - - - 3.82% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,068 7,068 7,068 150,799 150,799 148,443 148,443 -86.83%
NOSH 235,625 235,625 235,625 235,625 235,625 235,625 235,625 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.63% 0.00% 0.00% 0.00% 90.77% 46.92% 32.70% -
ROE 251.90% 29.88% 47.70% 50.16% 55.68% 58.84% 62.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.35 0.00 0.00 0.00 39.26 79.00 120.01 -45.42%
EPS 7.56 0.90 1.43 32.10 35.63 37.07 39.24 -66.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.03 0.03 0.03 0.64 0.64 0.63 0.63 -86.83%
Adjusted Per Share Value based on latest NOSH - 235,625
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.82 0.00 0.00 0.00 6.35 12.78 19.41 -45.42%
EPS 1.22 0.14 0.23 5.19 5.76 5.99 6.35 -66.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.0049 0.0049 0.0049 0.1035 0.1035 0.1019 0.1019 -86.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.63 0.63 0.63 0.715 0.645 0.61 0.61 -
P/RPS 1.30 0.00 0.00 0.00 1.64 0.77 0.51 86.49%
P/EPS 8.34 70.29 44.02 2.23 1.81 1.65 1.55 206.74%
EY 12.00 1.42 2.27 44.90 55.25 60.76 64.33 -67.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.46 -
P/NAPS 21.00 21.00 21.00 1.12 1.01 0.97 0.97 675.32%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 14/08/14 22/04/14 18/02/14 30/10/13 02/08/13 27/05/13 -
Price 0.63 0.63 0.63 0.63 0.675 0.615 0.625 -
P/RPS 1.30 0.00 0.00 0.00 1.72 0.78 0.52 84.09%
P/EPS 8.34 70.29 44.02 1.96 1.89 1.66 1.59 201.58%
EY 12.00 1.42 2.27 50.96 52.79 60.27 62.78 -66.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
P/NAPS 21.00 21.00 21.00 0.98 1.05 0.98 0.99 664.86%

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