[AVI] QoQ TTM Result on 31-Mar-2019 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- -130.39%
YoY- -225.62%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 75,308 82,227 91,484 110,818 117,747 126,495 130,361 -30.56%
PBT -34,362 -37,970 -37,852 -36,688 -15,871 -13,249 -13,208 88.83%
Tax 699 879 846 727 -19 -414 -590 -
NP -33,663 -37,091 -37,006 -35,961 -15,890 -13,663 -13,798 80.93%
-
NP to SH -33,574 -36,939 -36,551 -35,424 -15,376 -13,262 -13,387 84.28%
-
Tax Rate - - - - - - - -
Total Cost 108,971 119,318 128,490 146,779 133,637 140,158 144,159 -16.97%
-
Net Worth 214,111 214,477 211,633 253,702 267,954 271,645 274,221 -15.16%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 214,111 214,477 211,633 253,702 267,954 271,645 274,221 -15.16%
NOSH 944,406 944,406 858,552 858,552 858,552 858,552 858,552 6.54%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -44.70% -45.11% -40.45% -32.45% -13.50% -10.80% -10.58% -
ROE -15.68% -17.22% -17.27% -13.96% -5.74% -4.88% -4.88% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 8.22 8.98 10.66 12.91 13.71 14.73 15.18 -33.49%
EPS -3.67 -4.03 -4.26 -4.13 -1.79 -1.54 -1.56 76.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2338 0.2342 0.2465 0.2955 0.3121 0.3164 0.3194 -18.73%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.65 7.26 8.07 9.78 10.39 11.16 11.50 -30.52%
EPS -2.96 -3.26 -3.23 -3.13 -1.36 -1.17 -1.18 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1889 0.1893 0.1867 0.2239 0.2364 0.2397 0.242 -15.18%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.14 0.12 0.155 0.13 0.24 0.23 0.255 -
P/RPS 1.70 1.34 1.45 1.01 1.75 1.56 1.68 0.78%
P/EPS -3.82 -2.98 -3.64 -3.15 -13.40 -14.89 -16.35 -61.96%
EY -26.19 -33.61 -27.47 -31.74 -7.46 -6.72 -6.11 163.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.51 0.63 0.44 0.77 0.73 0.80 -17.40%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 22/08/19 30/05/19 28/02/19 26/11/18 03/09/18 -
Price 0.16 0.14 0.135 0.165 0.24 0.26 0.265 -
P/RPS 1.95 1.56 1.27 1.28 1.75 1.76 1.75 7.45%
P/EPS -4.36 -3.47 -3.17 -4.00 -13.40 -16.83 -17.00 -59.53%
EY -22.91 -28.81 -31.54 -25.01 -7.46 -5.94 -5.88 146.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.55 0.56 0.77 0.82 0.83 -12.41%

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