[AVI] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 9.11%
YoY- -118.35%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 43,876 54,058 66,469 75,308 82,227 91,484 110,818 -45.98%
PBT -22,447 -23,410 -22,737 -34,362 -37,970 -37,852 -36,688 -27.86%
Tax 911 567 224 699 879 846 727 16.18%
NP -21,536 -22,843 -22,513 -33,663 -37,091 -37,006 -35,961 -28.88%
-
NP to SH -20,866 -22,413 -22,119 -33,574 -36,939 -36,551 -35,424 -29.66%
-
Tax Rate - - - - - - - -
Total Cost 65,412 76,901 88,982 108,971 119,318 128,490 146,779 -41.57%
-
Net Worth 194,238 196,162 201,656 214,111 214,477 211,633 253,702 -16.26%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 194,238 196,162 201,656 214,111 214,477 211,633 253,702 -16.26%
NOSH 944,406 944,406 944,406 944,406 944,406 858,552 858,552 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -49.08% -42.26% -33.87% -44.70% -45.11% -40.45% -32.45% -
ROE -10.74% -11.43% -10.97% -15.68% -17.22% -17.27% -13.96% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.79 5.90 7.26 8.22 8.98 10.66 12.91 -48.27%
EPS -2.28 -2.45 -2.42 -3.67 -4.03 -4.26 -4.13 -32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2121 0.2142 0.2202 0.2338 0.2342 0.2465 0.2955 -19.78%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.87 4.77 5.87 6.65 7.26 8.07 9.78 -46.00%
EPS -1.84 -1.98 -1.95 -2.96 -3.26 -3.23 -3.13 -29.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1714 0.1731 0.1779 0.1889 0.1893 0.1867 0.2239 -16.27%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.065 0.07 0.05 0.14 0.12 0.155 0.13 -
P/RPS 1.36 1.19 0.69 1.70 1.34 1.45 1.01 21.87%
P/EPS -2.85 -2.86 -2.07 -3.82 -2.98 -3.64 -3.15 -6.43%
EY -35.05 -34.96 -48.31 -26.19 -33.61 -27.47 -31.74 6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.23 0.60 0.51 0.63 0.44 -20.77%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 30/06/20 27/02/20 28/11/19 22/08/19 30/05/19 -
Price 0.07 0.09 0.07 0.16 0.14 0.135 0.165 -
P/RPS 1.46 1.52 0.96 1.95 1.56 1.27 1.28 9.14%
P/EPS -3.07 -3.68 -2.90 -4.36 -3.47 -3.17 -4.00 -16.13%
EY -32.55 -27.19 -34.50 -22.91 -28.81 -31.54 -25.01 19.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.32 0.68 0.60 0.55 0.56 -29.64%

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