[AVI] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 174.83%
YoY- 144.77%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 434,210 408,959 373,460 359,956 348,182 316,340 301,312 27.61%
PBT 11,974 9,474 5,792 6,919 2,723 -5,730 -12,623 -
Tax 464 1,158 1,781 397 -61 312 554 -11.15%
NP 12,438 10,632 7,573 7,316 2,662 -5,418 -12,069 -
-
NP to SH 12,949 10,632 7,573 7,316 2,662 -5,418 -12,069 -
-
Tax Rate -3.88% -12.22% -30.75% -5.74% 2.24% - - -
Total Cost 421,772 398,327 365,887 352,640 345,520 321,758 313,381 21.92%
-
Net Worth 246,647 172,030 240,835 226,631 195,288 196,037 183,410 21.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 246,647 172,030 240,835 226,631 195,288 196,037 183,410 21.85%
NOSH 171,832 172,030 171,608 98,325 97,982 98,018 98,080 45.37%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.86% 2.60% 2.03% 2.03% 0.76% -1.71% -4.01% -
ROE 5.25% 6.18% 3.14% 3.23% 1.36% -2.76% -6.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 252.69 237.72 217.62 366.08 355.35 322.73 307.21 -12.22%
EPS 7.54 6.18 4.41 7.44 2.72 -5.53 -12.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4354 1.00 1.4034 2.3049 1.9931 2.00 1.87 -16.17%
Adjusted Per Share Value based on latest NOSH - 98,325
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.31 36.09 32.95 31.76 30.72 27.91 26.59 27.59%
EPS 1.14 0.94 0.67 0.65 0.23 -0.48 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1518 0.2125 0.20 0.1723 0.173 0.1618 21.86%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.20 0.22 0.14 0.16 0.29 0.33 0.33 -
P/RPS 0.08 0.09 0.06 0.04 0.08 0.10 0.11 -19.14%
P/EPS 2.65 3.56 3.17 2.15 10.67 -5.97 -2.68 -
EY 37.68 28.09 31.52 46.50 9.37 -16.75 -37.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.22 0.10 0.07 0.15 0.17 0.18 -15.43%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 09/05/05 04/02/05 29/11/04 30/08/04 31/05/04 26/02/04 -
Price 0.19 0.20 0.21 0.13 0.18 0.30 0.33 -
P/RPS 0.08 0.08 0.10 0.04 0.05 0.09 0.11 -19.14%
P/EPS 2.52 3.24 4.76 1.75 6.63 -5.43 -2.68 -
EY 39.66 30.90 21.01 57.24 15.09 -18.43 -37.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.15 0.06 0.09 0.15 0.18 -19.51%

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