[AVI] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 25.5%
YoY- 46.03%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 55,986 42,961 32,212 23,537 14,511 20,918 21,287 90.42%
PBT -1,191 -6,572 -11,064 -15,427 -20,055 -15,953 -15,652 -82.01%
Tax 1,087 1,155 1,247 1,406 1,391 1,398 1,398 -15.43%
NP -104 -5,417 -9,817 -14,021 -18,664 -14,555 -14,254 -96.22%
-
NP to SH -102 -5,457 -9,675 -13,320 -17,879 -13,710 -13,413 -96.12%
-
Tax Rate - - - - - - - -
Total Cost 56,090 48,378 42,029 37,558 33,175 35,473 35,541 35.51%
-
Net Worth 208,978 209,091 225,801 223,178 201,411 192,233 198,136 3.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 208,978 209,091 225,801 223,178 201,411 192,233 198,136 3.61%
NOSH 1,133,288 1,133,288 1,133,288 1,133,288 1,042,823 946,490 944,406 12.91%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -0.19% -12.61% -30.48% -59.57% -128.62% -69.58% -66.96% -
ROE -0.05% -2.61% -4.28% -5.97% -8.88% -7.13% -6.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.94 3.79 3.19 2.33 1.51 2.21 2.25 68.84%
EPS -0.01 -0.48 -0.96 -1.32 -1.86 -1.45 -1.42 -96.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.1845 0.2238 0.2212 0.2094 0.2034 0.2098 -8.23%
Adjusted Per Share Value based on latest NOSH - 1,133,288
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.94 3.79 2.84 2.08 1.28 1.85 1.88 90.30%
EPS -0.01 -0.48 -0.85 -1.18 -1.58 -1.21 -1.18 -95.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.1845 0.1992 0.1969 0.1777 0.1696 0.1748 3.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.09 0.09 0.095 0.105 0.13 0.115 0.105 -
P/RPS 1.82 2.37 2.98 4.50 8.62 5.20 4.66 -46.53%
P/EPS -999.96 -18.69 -9.91 -7.95 -6.99 -7.93 -7.39 2527.82%
EY -0.10 -5.35 -10.09 -12.57 -14.30 -12.61 -13.53 -96.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.42 0.47 0.62 0.57 0.50 -1.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 23/02/22 29/11/21 29/09/21 10/06/21 -
Price 0.085 0.10 0.075 0.095 0.11 0.13 0.11 -
P/RPS 1.72 2.64 2.35 4.07 7.29 5.87 4.88 -50.07%
P/EPS -944.41 -20.77 -7.82 -7.20 -5.92 -8.96 -7.75 2350.77%
EY -0.11 -4.82 -12.79 -13.90 -16.90 -11.16 -12.91 -95.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.34 0.43 0.53 0.64 0.52 -7.84%

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