[AVI] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -22.5%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 217,748 208,551 216,356 219,300 228,222 231,204 240,040 -6.28%
PBT 3,681 3,490 3,102 2,575 2,878 2,597 2,719 22.35%
Tax -861 -1,115 -1,122 -1,257 -1,229 -1,112 -1,170 -18.47%
NP 2,820 2,375 1,980 1,318 1,649 1,485 1,549 49.04%
-
NP to SH 2,129 2,001 1,775 1,374 1,773 1,609 1,633 19.32%
-
Tax Rate 23.39% 31.95% 36.17% 48.82% 42.70% 42.82% 43.03% -
Total Cost 214,928 206,176 214,376 217,982 226,573 229,719 238,491 -6.69%
-
Net Worth 347,799 346,597 345,910 344,708 344,622 345,052 360,719 -2.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 347,799 346,597 345,910 344,708 344,622 345,052 360,719 -2.40%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.30% 1.14% 0.92% 0.60% 0.72% 0.64% 0.65% -
ROE 0.61% 0.58% 0.51% 0.40% 0.51% 0.47% 0.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.36 24.29 25.20 25.54 26.58 26.93 26.67 -3.29%
EPS 0.25 0.23 0.21 0.16 0.21 0.19 0.18 24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4051 0.4037 0.4029 0.4015 0.4014 0.4019 0.4008 0.71%
Adjusted Per Share Value based on latest NOSH - 858,552
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.21 18.40 19.09 19.35 20.14 20.40 21.18 -6.29%
EPS 0.19 0.18 0.16 0.12 0.16 0.14 0.14 22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3069 0.3058 0.3052 0.3042 0.3041 0.3045 0.3183 -2.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.385 0.40 0.39 0.41 0.40 0.41 0.41 -
P/RPS 1.52 1.65 1.55 1.61 1.50 1.52 1.54 -0.86%
P/EPS 155.26 171.62 188.64 256.19 193.69 218.77 225.96 -22.11%
EY 0.64 0.58 0.53 0.39 0.52 0.46 0.44 28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.97 1.02 1.00 1.02 1.02 -4.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.385 0.38 0.405 0.42 0.43 0.41 0.41 -
P/RPS 1.52 1.56 1.61 1.64 1.62 1.52 1.54 -0.86%
P/EPS 155.26 163.04 195.89 262.44 208.22 218.77 225.96 -22.11%
EY 0.64 0.61 0.51 0.38 0.48 0.46 0.44 28.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 1.01 1.05 1.07 1.02 1.02 -4.62%

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