[AVI] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -5.66%
YoY- -1205.9%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 154,201 159,802 168,954 184,998 194,199 201,138 200,234 -15.96%
PBT -22,941 -37,696 -40,463 -24,173 -22,959 -7,155 -3,609 242.76%
Tax -1,516 -1,522 -1,826 -1,507 -1,298 -1,444 -927 38.76%
NP -24,457 -39,218 -42,289 -25,680 -24,257 -8,599 -4,536 207.16%
-
NP to SH -24,521 -39,033 -42,132 -25,465 -24,100 -8,786 -4,714 199.91%
-
Tax Rate - - - - - - - -
Total Cost 178,658 199,020 211,243 210,678 218,456 209,737 204,770 -8.68%
-
Net Worth 292,251 299,205 298,260 314,815 319,037 347,179 350,028 -11.32%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 292,251 299,205 298,260 314,815 319,037 347,179 350,028 -11.32%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -15.86% -24.54% -25.03% -13.88% -12.49% -4.28% -2.27% -
ROE -8.39% -13.05% -14.13% -8.09% -7.55% -2.53% -1.35% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 17.96 18.61 19.68 21.63 22.62 23.23 23.25 -15.79%
EPS -2.86 -4.55 -4.91 -2.98 -2.81 -1.01 -0.55 199.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3404 0.3485 0.3474 0.368 0.3716 0.4009 0.4064 -11.13%
Adjusted Per Share Value based on latest NOSH - 858,552
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.61 14.10 14.91 16.32 17.14 17.75 17.67 -15.96%
EPS -2.16 -3.44 -3.72 -2.25 -2.13 -0.78 -0.42 197.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2579 0.264 0.2632 0.2778 0.2815 0.3063 0.3089 -11.32%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.34 0.32 0.32 0.37 0.375 0.38 0.38 -
P/RPS 1.89 1.72 1.63 1.71 1.66 1.64 1.63 10.35%
P/EPS -11.90 -7.04 -6.52 -12.43 -13.36 -37.46 -69.43 -69.11%
EY -8.40 -14.21 -15.34 -8.05 -7.49 -2.67 -1.44 223.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.92 1.01 1.01 0.95 0.94 4.20%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 23/08/16 31/05/16 29/02/16 27/11/15 -
Price 0.34 0.33 0.32 0.36 0.38 0.395 0.385 -
P/RPS 1.89 1.77 1.63 1.66 1.68 1.70 1.66 9.02%
P/EPS -11.90 -7.26 -6.52 -12.09 -13.54 -38.93 -70.34 -69.37%
EY -8.40 -13.78 -15.34 -8.27 -7.39 -2.57 -1.42 226.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.92 0.98 1.02 0.99 0.95 3.47%

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