[AVI] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -18.28%
YoY- 26.49%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 14,511 20,918 21,287 29,845 43,876 54,058 66,469 -63.70%
PBT -20,055 -15,953 -15,652 -26,779 -22,447 -23,410 -22,737 -8.02%
Tax 1,391 1,398 1,398 1,360 911 567 224 237.47%
NP -18,664 -14,555 -14,254 -25,419 -21,536 -22,843 -22,513 -11.74%
-
NP to SH -17,879 -13,710 -13,413 -24,680 -20,866 -22,413 -22,119 -13.21%
-
Tax Rate - - - - - - - -
Total Cost 33,175 35,473 35,541 55,264 65,412 76,901 88,982 -48.16%
-
Net Worth 201,411 192,233 198,136 195,964 194,238 196,162 201,656 -0.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 201,411 192,233 198,136 195,964 194,238 196,162 201,656 -0.08%
NOSH 1,042,823 946,490 944,406 944,406 944,406 944,406 944,406 6.82%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -128.62% -69.58% -66.96% -85.17% -49.08% -42.26% -33.87% -
ROE -8.88% -7.13% -6.77% -12.59% -10.74% -11.43% -10.97% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.51 2.21 2.25 3.16 4.79 5.90 7.26 -64.86%
EPS -1.86 -1.45 -1.42 -2.61 -2.28 -2.45 -2.42 -16.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2094 0.2034 0.2098 0.2075 0.2121 0.2142 0.2202 -3.29%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.28 1.85 1.88 2.63 3.87 4.77 5.87 -63.73%
EPS -1.58 -1.21 -1.18 -2.18 -1.84 -1.98 -1.95 -13.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1777 0.1696 0.1748 0.1729 0.1714 0.1731 0.1779 -0.07%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.13 0.115 0.105 0.065 0.065 0.07 0.05 -
P/RPS 8.62 5.20 4.66 2.06 1.36 1.19 0.69 437.57%
P/EPS -6.99 -7.93 -7.39 -2.49 -2.85 -2.86 -2.07 124.91%
EY -14.30 -12.61 -13.53 -40.20 -35.05 -34.96 -48.31 -55.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.50 0.31 0.31 0.33 0.23 93.57%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 29/09/21 10/06/21 24/02/21 26/11/20 27/08/20 30/06/20 -
Price 0.11 0.13 0.11 0.08 0.07 0.09 0.07 -
P/RPS 7.29 5.87 4.88 2.53 1.46 1.52 0.96 285.86%
P/EPS -5.92 -8.96 -7.75 -3.06 -3.07 -3.68 -2.90 60.85%
EY -16.90 -11.16 -12.91 -32.67 -32.55 -27.19 -34.50 -37.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.52 0.39 0.33 0.42 0.32 39.94%

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