[AVI] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 37.25%
YoY- -112.31%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 189,568 220,788 256,132 487,040 404,100 575,312 378,768 -10.88%
PBT 2,644 1,092 1,580 1,732 3,068 8,872 20,844 -29.09%
Tax -512 -540 -772 -1,112 -724 -752 -1,540 -16.75%
NP 2,132 552 808 620 2,344 8,120 19,304 -30.71%
-
NP to SH 1,756 852 948 -256 2,080 7,232 14,708 -29.80%
-
Tax Rate 19.36% 49.45% 48.86% 64.20% 23.60% 8.48% 7.39% -
Total Cost 187,436 220,236 255,324 486,420 401,756 567,192 359,464 -10.27%
-
Net Worth 346,597 345,052 315,368 251,648 346,320 261,643 280,671 3.57%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 346,597 345,052 315,368 251,648 346,320 261,643 280,671 3.57%
NOSH 858,552 858,552 790,000 640,000 866,666 860,952 171,822 30.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.12% 0.25% 0.32% 0.13% 0.58% 1.41% 5.10% -
ROE 0.51% 0.25% 0.30% -0.10% 0.60% 2.76% 5.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.08 25.72 32.42 76.10 46.63 66.82 220.44 -31.82%
EPS 0.20 0.08 0.12 -0.04 0.24 0.84 8.56 -46.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4037 0.4019 0.3992 0.3932 0.3996 0.3039 1.6335 -20.76%
Adjusted Per Share Value based on latest NOSH - 640,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.73 19.48 22.60 42.98 35.66 50.76 33.42 -10.88%
EPS 0.15 0.08 0.08 -0.02 0.18 0.64 1.30 -30.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3058 0.3045 0.2783 0.2221 0.3056 0.2309 0.2477 3.57%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.40 0.41 0.62 0.43 0.42 0.50 0.57 -
P/RPS 1.81 1.59 1.91 0.57 0.90 0.75 0.26 38.14%
P/EPS 195.57 413.15 516.67 -1,075.00 175.00 59.52 6.66 75.55%
EY 0.51 0.24 0.19 -0.09 0.57 1.68 15.02 -43.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.02 1.55 1.09 1.05 1.65 0.35 18.90%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 25/08/11 30/08/10 27/08/09 28/08/08 30/08/07 -
Price 0.38 0.41 0.50 0.45 0.40 0.52 0.58 -
P/RPS 1.72 1.59 1.54 0.59 0.86 0.78 0.26 36.97%
P/EPS 185.79 413.15 416.67 -1,125.00 166.67 61.90 6.78 73.54%
EY 0.54 0.24 0.24 -0.09 0.60 1.62 14.76 -42.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 1.25 1.14 1.00 1.71 0.36 17.32%

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