[AVI] YoY Annualized Quarter Result on 30-Jun-2002 [#1]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 57.74%
YoY- -123.76%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 405,988 304,984 177,616 436,716 359,928 273,804 0 -100.00%
PBT 16,440 6,440 -27,372 -8,856 -3,360 3,704 0 -100.00%
Tax -476 2,300 3,792 8,856 3,360 -3,672 0 -100.00%
NP 15,964 8,740 -23,580 0 0 32 0 -100.00%
-
NP to SH 18,008 8,740 -23,580 -4,860 -2,172 32 0 -100.00%
-
Tax Rate 2.90% -35.71% - - - 99.14% - -
Total Cost 390,024 296,244 201,196 436,716 359,928 273,772 0 -100.00%
-
Net Worth 246,647 195,288 177,144 182,083 185,794 143,199 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 246,647 195,288 177,144 182,083 185,794 143,199 0 -100.00%
NOSH 171,832 97,982 98,086 97,983 98,727 80,000 98,453 -0.59%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.93% 2.87% -13.28% 0.00% 0.00% 0.01% 0.00% -
ROE 7.30% 4.48% -13.31% -2.67% -1.17% 0.02% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 236.27 311.27 181.08 445.70 364.57 342.26 0.00 -100.00%
EPS 10.48 8.92 -24.04 -4.96 -2.20 0.04 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4354 1.9931 1.806 1.8583 1.8819 1.79 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 97,983
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 35.82 26.91 15.67 38.54 31.76 24.16 0.00 -100.00%
EPS 1.59 0.77 -2.08 -0.43 -0.19 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2176 0.1723 0.1563 0.1607 0.1639 0.1264 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.20 0.29 0.23 0.27 0.24 0.48 0.00 -
P/RPS 0.08 0.09 0.13 0.06 0.07 0.14 0.00 -100.00%
P/EPS 1.91 3.25 -0.96 -5.44 -10.91 1,200.00 0.00 -100.00%
EY 52.40 30.76 -104.52 -18.37 -9.17 0.08 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.15 0.13 0.15 0.13 0.27 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 30/08/04 28/08/03 30/08/02 02/10/01 30/08/00 - -
Price 0.19 0.18 0.28 0.24 0.24 0.45 0.00 -
P/RPS 0.08 0.06 0.15 0.05 0.07 0.13 0.00 -100.00%
P/EPS 1.81 2.02 -1.16 -4.84 -10.91 1,125.00 0.00 -100.00%
EY 55.16 49.56 -85.86 -20.67 -9.17 0.09 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.09 0.16 0.13 0.13 0.25 0.00 -100.00%

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