[AVI] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 169.05%
YoY- -88.69%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 446,639 504,366 526,676 510,713 478,214 457,479 431,764 2.29%
PBT 3,078 3,116 1,274 4,166 2,598 2,932 6,396 -38.67%
Tax -2,345 -2,430 -2,571 -2,681 -2,561 -2,464 -4,744 -37.56%
NP 733 686 -1,297 1,485 37 468 1,652 -41.91%
-
NP to SH 1,829 1,528 -1,409 685 -992 -408 1,962 -4.58%
-
Tax Rate 76.19% 77.98% 201.81% 64.35% 98.58% 84.04% 74.17% -
Total Cost 445,906 503,680 527,973 509,228 478,177 457,011 430,112 2.44%
-
Net Worth 315,368 350,768 323,648 338,743 251,648 344,694 346,721 -6.13%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 40,218 -
Div Payout % - - - - - - 2,049.89% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 315,368 350,768 323,648 338,743 251,648 344,694 346,721 -6.13%
NOSH 790,000 880,000 817,500 858,666 640,000 870,000 864,642 -5.85%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.16% 0.14% -0.25% 0.29% 0.01% 0.10% 0.38% -
ROE 0.58% 0.44% -0.44% 0.20% -0.39% -0.12% 0.57% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.54 57.31 64.43 59.48 74.72 52.58 49.94 8.65%
EPS 0.23 0.17 -0.17 0.08 -0.16 -0.05 0.23 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.65 -
NAPS 0.3992 0.3986 0.3959 0.3945 0.3932 0.3962 0.401 -0.30%
Adjusted Per Share Value based on latest NOSH - 858,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 39.41 44.50 46.47 45.06 42.20 40.37 38.10 2.28%
EPS 0.16 0.13 -0.12 0.06 -0.09 -0.04 0.17 -3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
NAPS 0.2783 0.3095 0.2856 0.2989 0.2221 0.3042 0.3059 -6.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.62 0.68 0.67 0.40 0.43 0.40 0.40 -
P/RPS 1.10 1.19 1.04 0.67 0.58 0.76 0.80 23.72%
P/EPS 267.80 391.62 -388.73 501.41 -277.42 -852.94 176.28 32.25%
EY 0.37 0.26 -0.26 0.20 -0.36 -0.12 0.57 -25.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.63 -
P/NAPS 1.55 1.71 1.69 1.01 1.09 1.01 1.00 34.04%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.50 0.65 0.65 0.50 0.45 0.71 0.43 -
P/RPS 0.88 1.13 1.01 0.84 0.60 1.35 0.86 1.54%
P/EPS 215.97 374.35 -377.13 626.76 -290.32 -1,513.97 189.50 9.13%
EY 0.46 0.27 -0.27 0.16 -0.34 -0.07 0.53 -9.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.82 -
P/NAPS 1.25 1.63 1.64 1.27 1.14 1.79 1.07 10.95%

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