[AVI] QoQ TTM Result on 30-Jun-2007 [#1]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 1.86%
YoY- 107.68%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 413,556 407,497 392,404 391,492 386,079 399,591 402,674 1.79%
PBT 22,455 24,030 23,708 23,552 23,404 22,555 18,362 14.34%
Tax -4,302 12,756 15,180 15,135 13,181 -2,753 -4,387 -1.29%
NP 18,153 36,786 38,888 38,687 36,585 19,802 13,975 19.03%
-
NP to SH 17,302 34,363 34,865 35,144 34,502 19,879 15,097 9.50%
-
Tax Rate 19.16% -53.08% -64.03% -64.26% -56.32% 12.21% 23.89% -
Total Cost 395,403 370,711 353,516 352,805 349,494 379,789 388,699 1.14%
-
Net Worth 258,337 283,769 171,858 171,822 171,763 171,739 272,010 -3.37%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 197,257 51,594 8,586 8,586 8,586 8,586 1,714 2259.17%
Div Payout % 1,140.09% 150.15% 24.63% 24.43% 24.89% 43.20% 11.36% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 258,337 283,769 171,858 171,822 171,763 171,739 272,010 -3.37%
NOSH 856,842 859,908 171,858 171,822 171,763 171,739 172,093 191.29%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.39% 9.03% 9.91% 9.88% 9.48% 4.96% 3.47% -
ROE 6.70% 12.11% 20.29% 20.45% 20.09% 11.58% 5.55% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.27 47.39 228.33 227.85 224.77 232.67 233.99 -65.05%
EPS 2.02 4.00 20.29 20.45 20.09 11.58 8.77 -62.39%
DPS 23.02 6.00 5.00 5.00 5.00 5.00 1.00 707.68%
NAPS 0.3015 0.33 1.00 1.00 1.00 1.00 1.5806 -66.82%
Adjusted Per Share Value based on latest NOSH - 171,822
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 36.49 35.96 34.63 34.54 34.07 35.26 35.53 1.79%
EPS 1.53 3.03 3.08 3.10 3.04 1.75 1.33 9.77%
DPS 17.41 4.55 0.76 0.76 0.76 0.76 0.15 2272.55%
NAPS 0.228 0.2504 0.1516 0.1516 0.1516 0.1515 0.24 -3.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.49 0.52 0.57 0.57 0.46 0.29 0.26 -
P/RPS 1.02 1.10 0.25 0.25 0.20 0.12 0.11 340.77%
P/EPS 24.27 13.01 2.81 2.79 2.29 2.51 2.96 306.09%
EY 4.12 7.68 35.59 35.88 43.67 39.91 33.74 -75.35%
DY 46.98 11.54 8.77 8.77 10.87 17.24 3.85 429.22%
P/NAPS 1.63 1.58 0.57 0.57 0.46 0.29 0.16 369.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 26/11/07 30/08/07 31/05/07 06/02/07 03/11/06 -
Price 0.55 0.43 0.56 0.58 0.54 0.46 0.27 -
P/RPS 1.14 0.91 0.25 0.25 0.24 0.20 0.12 347.94%
P/EPS 27.24 10.76 2.76 2.84 2.69 3.97 3.08 327.09%
EY 3.67 9.29 36.23 35.26 37.20 25.16 32.49 -76.60%
DY 41.86 13.95 8.93 8.62 9.26 10.87 3.70 403.21%
P/NAPS 1.82 1.30 0.56 0.58 0.54 0.46 0.17 385.05%

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