[AVI] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 261.31%
YoY- 137.07%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 378,768 357,116 405,988 304,984 177,616 436,716 359,928 0.85%
PBT 20,844 20,252 16,440 6,440 -27,372 -8,856 -3,360 -
Tax -1,540 -9,356 -476 2,300 3,792 8,856 3,360 -
NP 19,304 10,896 15,964 8,740 -23,580 0 0 -
-
NP to SH 14,708 12,140 18,008 8,740 -23,580 -4,860 -2,172 -
-
Tax Rate 7.39% 46.20% 2.90% -35.71% - - - -
Total Cost 359,464 346,220 390,024 296,244 201,196 436,716 359,928 -0.02%
-
Net Worth 280,671 264,507 246,647 195,288 177,144 182,083 185,794 7.11%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 280,671 264,507 246,647 195,288 177,144 182,083 185,794 7.11%
NOSH 171,822 171,468 171,832 97,982 98,086 97,983 98,727 9.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.10% 3.05% 3.93% 2.87% -13.28% 0.00% 0.00% -
ROE 5.24% 4.59% 7.30% 4.48% -13.31% -2.67% -1.17% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 220.44 208.27 236.27 311.27 181.08 445.70 364.57 -8.03%
EPS 8.56 7.08 10.48 8.92 -24.04 -4.96 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6335 1.5426 1.4354 1.9931 1.806 1.8583 1.8819 -2.33%
Adjusted Per Share Value based on latest NOSH - 97,982
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 33.42 31.51 35.82 26.91 15.67 38.54 31.76 0.85%
EPS 1.30 1.07 1.59 0.77 -2.08 -0.43 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2477 0.2334 0.2176 0.1723 0.1563 0.1607 0.1639 7.12%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.57 0.27 0.20 0.29 0.23 0.27 0.24 -
P/RPS 0.26 0.13 0.08 0.09 0.13 0.06 0.07 24.43%
P/EPS 6.66 3.81 1.91 3.25 -0.96 -5.44 -10.91 -
EY 15.02 26.22 52.40 30.76 -104.52 -18.37 -9.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.18 0.14 0.15 0.13 0.15 0.13 17.93%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 28/08/06 29/08/05 30/08/04 28/08/03 30/08/02 02/10/01 -
Price 0.58 0.27 0.19 0.18 0.28 0.24 0.24 -
P/RPS 0.26 0.13 0.08 0.06 0.15 0.05 0.07 24.43%
P/EPS 6.78 3.81 1.81 2.02 -1.16 -4.84 -10.91 -
EY 14.76 26.22 55.16 49.56 -85.86 -20.67 -9.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.18 0.13 0.09 0.16 0.13 0.13 18.49%

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