[AVI] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -49.65%
YoY- -49.85%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 558,203 517,845 462,692 413,556 407,497 392,404 391,492 26.54%
PBT 15,854 18,370 19,462 22,455 24,030 23,708 23,552 -23.09%
Tax -3,196 -4,036 -4,105 -4,302 12,756 15,180 15,135 -
NP 12,658 14,334 15,357 18,153 36,786 38,888 38,687 -52.35%
-
NP to SH 11,559 14,418 15,433 17,302 34,363 34,865 35,144 -52.19%
-
Tax Rate 20.16% 21.97% 21.09% 19.16% -53.08% -64.03% -64.26% -
Total Cost 545,545 503,511 447,335 395,403 370,711 353,516 352,805 33.54%
-
Net Worth 350,127 351,438 261,643 258,337 283,769 171,858 171,822 60.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 145,663 197,257 197,257 197,257 51,594 8,586 8,586 554.60%
Div Payout % 1,260.17% 1,368.13% 1,278.15% 1,140.09% 150.15% 24.63% 24.43% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 350,127 351,438 261,643 258,337 283,769 171,858 171,822 60.38%
NOSH 857,105 876,842 860,952 856,842 859,908 171,858 171,822 190.52%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.27% 2.77% 3.32% 4.39% 9.03% 9.91% 9.88% -
ROE 3.30% 4.10% 5.90% 6.70% 12.11% 20.29% 20.45% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.13 59.06 53.74 48.27 47.39 228.33 227.85 -56.44%
EPS 1.35 1.64 1.79 2.02 4.00 20.29 20.45 -83.53%
DPS 16.99 22.50 22.91 23.02 6.00 5.00 5.00 125.18%
NAPS 0.4085 0.4008 0.3039 0.3015 0.33 1.00 1.00 -44.79%
Adjusted Per Share Value based on latest NOSH - 856,842
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 49.26 45.69 40.83 36.49 35.96 34.63 34.54 26.56%
EPS 1.02 1.27 1.36 1.53 3.03 3.08 3.10 -52.17%
DPS 12.85 17.41 17.41 17.41 4.55 0.76 0.76 553.13%
NAPS 0.3089 0.3101 0.2309 0.228 0.2504 0.1516 0.1516 60.37%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.50 0.50 0.49 0.52 0.57 0.57 -
P/RPS 0.77 0.85 0.93 1.02 1.10 0.25 0.25 110.96%
P/EPS 37.08 30.41 27.89 24.27 13.01 2.81 2.79 456.69%
EY 2.70 3.29 3.59 4.12 7.68 35.59 35.88 -82.03%
DY 33.99 44.99 45.82 46.98 11.54 8.77 8.77 145.72%
P/NAPS 1.22 1.25 1.65 1.63 1.58 0.57 0.57 65.69%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 28/11/08 28/08/08 30/05/08 29/02/08 26/11/07 30/08/07 -
Price 0.41 0.52 0.52 0.55 0.43 0.56 0.58 -
P/RPS 0.63 0.88 0.97 1.14 0.91 0.25 0.25 84.66%
P/EPS 30.40 31.62 29.01 27.24 10.76 2.76 2.84 382.22%
EY 3.29 3.16 3.45 3.67 9.29 36.23 35.26 -79.27%
DY 41.45 43.26 44.06 41.86 13.95 8.93 8.62 183.53%
P/NAPS 1.00 1.30 1.71 1.82 1.30 0.56 0.58 43.54%

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