[AVI] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 15.16%
YoY- 18.31%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 131,397 145,170 151,098 156,117 154,201 159,802 168,954 -15.44%
PBT -10,661 -4,464 -3,344 -18,727 -22,941 -37,696 -40,463 -58.93%
Tax -526 -2,258 -2,128 -2,017 -1,516 -1,522 -1,826 -56.41%
NP -11,187 -6,722 -5,472 -20,744 -24,457 -39,218 -42,289 -58.82%
-
NP to SH -10,879 -6,639 -5,409 -20,803 -24,521 -39,033 -42,132 -59.48%
-
Tax Rate - - - - - - - -
Total Cost 142,584 151,892 156,570 176,861 178,658 199,020 211,243 -23.07%
-
Net Worth 277,999 281,605 284,953 289,675 292,251 299,205 298,260 -4.58%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 277,999 281,605 284,953 289,675 292,251 299,205 298,260 -4.58%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -8.51% -4.63% -3.62% -13.29% -15.86% -24.54% -25.03% -
ROE -3.91% -2.36% -1.90% -7.18% -8.39% -13.05% -14.13% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.30 16.91 17.60 18.18 17.96 18.61 19.68 -15.46%
EPS -1.27 -0.77 -0.63 -2.42 -2.86 -4.55 -4.91 -59.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3238 0.328 0.3319 0.3374 0.3404 0.3485 0.3474 -4.58%
Adjusted Per Share Value based on latest NOSH - 858,552
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.59 12.81 13.33 13.78 13.61 14.10 14.91 -15.47%
EPS -0.96 -0.59 -0.48 -1.84 -2.16 -3.44 -3.72 -59.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.2485 0.2514 0.2556 0.2579 0.264 0.2632 -4.59%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.315 0.335 0.34 0.325 0.34 0.32 0.32 -
P/RPS 2.06 1.98 1.93 1.79 1.89 1.72 1.63 16.90%
P/EPS -24.86 -43.32 -53.97 -13.41 -11.90 -7.04 -6.52 144.26%
EY -4.02 -2.31 -1.85 -7.46 -8.40 -14.21 -15.34 -59.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.02 1.02 0.96 1.00 0.92 0.92 3.59%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 13/02/18 24/11/17 30/08/17 29/05/17 27/02/17 30/11/16 -
Price 0.24 0.31 0.33 0.33 0.34 0.33 0.32 -
P/RPS 1.57 1.83 1.88 1.81 1.89 1.77 1.63 -2.47%
P/EPS -18.94 -40.09 -52.38 -13.62 -11.90 -7.26 -6.52 103.72%
EY -5.28 -2.49 -1.91 -7.34 -8.40 -13.78 -15.34 -50.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.95 0.99 0.98 1.00 0.95 0.92 -13.52%

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