[AVI] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 68.18%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 219,300 228,222 231,204 240,040 290,609 379,910 446,639 -37.62%
PBT 2,575 2,878 2,597 2,719 3,062 2,005 3,078 -11.16%
Tax -1,257 -1,229 -1,112 -1,170 -2,408 -2,263 -2,345 -33.88%
NP 1,318 1,649 1,485 1,549 654 -258 733 47.60%
-
NP to SH 1,374 1,773 1,609 1,633 971 694 1,829 -17.28%
-
Tax Rate 48.82% 42.70% 42.82% 43.03% 78.64% 112.87% 76.19% -
Total Cost 217,982 226,573 229,719 238,491 289,955 380,168 445,906 -37.80%
-
Net Worth 344,708 344,622 345,052 360,719 345,574 305,847 315,368 6.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 344,708 344,622 345,052 360,719 345,574 305,847 315,368 6.08%
NOSH 858,552 858,552 858,552 858,552 862,857 765,000 790,000 5.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.60% 0.72% 0.64% 0.65% 0.23% -0.07% 0.16% -
ROE 0.40% 0.51% 0.47% 0.45% 0.28% 0.23% 0.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.54 26.58 26.93 26.67 33.68 49.66 56.54 -40.98%
EPS 0.16 0.21 0.19 0.18 0.11 0.09 0.23 -21.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4015 0.4014 0.4019 0.4008 0.4005 0.3998 0.3992 0.38%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.35 20.14 20.40 21.18 25.64 33.52 39.41 -37.62%
EPS 0.12 0.16 0.14 0.14 0.09 0.06 0.16 -17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3042 0.3041 0.3045 0.3183 0.3049 0.2699 0.2783 6.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.41 0.40 0.41 0.41 0.40 0.48 0.62 -
P/RPS 1.61 1.50 1.52 1.54 1.19 0.97 1.10 28.76%
P/EPS 256.19 193.69 218.77 225.96 355.45 529.11 267.80 -2.89%
EY 0.39 0.52 0.46 0.44 0.28 0.19 0.37 3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.02 1.02 1.00 1.20 1.55 -24.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 29/11/11 25/08/11 -
Price 0.42 0.43 0.41 0.41 0.40 0.48 0.50 -
P/RPS 1.64 1.62 1.52 1.54 1.19 0.97 0.88 51.15%
P/EPS 262.44 208.22 218.77 225.96 355.45 529.11 215.97 13.80%
EY 0.38 0.48 0.46 0.44 0.28 0.19 0.46 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.07 1.02 1.02 1.00 1.20 1.25 -10.92%

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