[AVI] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 19.7%
YoY- 284.38%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 240,040 290,609 379,910 446,639 504,366 526,676 510,713 -39.52%
PBT 2,719 3,062 2,005 3,078 3,116 1,274 4,166 -24.73%
Tax -1,170 -2,408 -2,263 -2,345 -2,430 -2,571 -2,681 -42.43%
NP 1,549 654 -258 733 686 -1,297 1,485 2.85%
-
NP to SH 1,633 971 694 1,829 1,528 -1,409 685 78.36%
-
Tax Rate 43.03% 78.64% 112.87% 76.19% 77.98% 201.81% 64.35% -
Total Cost 238,491 289,955 380,168 445,906 503,680 527,973 509,228 -39.66%
-
Net Worth 360,719 345,574 305,847 315,368 350,768 323,648 338,743 4.27%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 360,719 345,574 305,847 315,368 350,768 323,648 338,743 4.27%
NOSH 858,552 862,857 765,000 790,000 880,000 817,500 858,666 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 0.65% 0.23% -0.07% 0.16% 0.14% -0.25% 0.29% -
ROE 0.45% 0.28% 0.23% 0.58% 0.44% -0.44% 0.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.67 33.68 49.66 56.54 57.31 64.43 59.48 -41.38%
EPS 0.18 0.11 0.09 0.23 0.17 -0.17 0.08 71.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4008 0.4005 0.3998 0.3992 0.3986 0.3959 0.3945 1.06%
Adjusted Per Share Value based on latest NOSH - 790,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.18 25.64 33.52 39.41 44.50 46.47 45.06 -39.51%
EPS 0.14 0.09 0.06 0.16 0.13 -0.12 0.06 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3183 0.3049 0.2699 0.2783 0.3095 0.2856 0.2989 4.27%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.41 0.40 0.48 0.62 0.68 0.67 0.40 -
P/RPS 1.54 1.19 0.97 1.10 1.19 1.04 0.67 74.07%
P/EPS 225.96 355.45 529.11 267.80 391.62 -388.73 501.41 -41.19%
EY 0.44 0.28 0.19 0.37 0.26 -0.26 0.20 69.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.20 1.55 1.71 1.69 1.01 0.65%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 29/11/11 25/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.41 0.40 0.48 0.50 0.65 0.65 0.50 -
P/RPS 1.54 1.19 0.97 0.88 1.13 1.01 0.84 49.73%
P/EPS 225.96 355.45 529.11 215.97 374.35 -377.13 626.76 -49.31%
EY 0.44 0.28 0.19 0.46 0.27 -0.27 0.16 96.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.20 1.25 1.63 1.64 1.27 -13.58%

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