[AVI] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 29.47%
YoY- -70.48%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 343,140 419,452 318,996 231,764 363,036 265,714 259,554 4.76%
PBT 16,680 17,868 6,250 -19,048 -14,920 -9,564 4,914 22.58%
Tax -5,430 -624 2,586 2,416 5,164 9,564 -4,140 4.62%
NP 11,250 17,244 8,836 -16,632 -9,756 0 774 56.18%
-
NP to SH 11,990 18,574 8,836 -16,632 -9,756 -6,986 774 57.85%
-
Tax Rate 32.55% 3.49% -41.38% - - - 84.25% -
Total Cost 331,890 402,208 310,160 248,396 372,792 265,714 258,780 4.23%
-
Net Worth 271,509 251,054 226,289 175,842 178,748 179,398 176,630 7.42%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 271,509 251,054 226,289 175,842 178,748 179,398 176,630 7.42%
NOSH 171,776 171,602 98,177 98,066 98,148 98,117 99,230 9.57%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.28% 4.11% 2.77% -7.18% -2.69% 0.00% 0.30% -
ROE 4.42% 7.40% 3.90% -9.46% -5.46% -3.89% 0.44% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 199.76 244.43 324.92 236.33 369.88 270.81 261.57 -4.39%
EPS 6.98 10.82 9.00 -16.96 -9.94 -7.12 0.78 44.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5806 1.463 2.3049 1.7931 1.8212 1.8284 1.78 -1.95%
Adjusted Per Share Value based on latest NOSH - 98,016
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.28 37.01 28.15 20.45 32.03 23.45 22.90 4.76%
EPS 1.06 1.64 0.78 -1.47 -0.86 -0.62 0.07 57.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2396 0.2215 0.1997 0.1552 0.1577 0.1583 0.1559 7.42%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.26 0.20 0.16 0.28 0.22 0.23 0.38 -
P/RPS 0.13 0.08 0.05 0.12 0.06 0.08 0.15 -2.35%
P/EPS 3.72 1.85 1.78 -1.65 -2.21 -3.23 48.72 -34.85%
EY 26.85 54.12 56.25 -60.57 -45.18 -30.96 2.05 53.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.14 0.07 0.16 0.12 0.13 0.21 -4.42%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 03/11/06 10/11/05 29/11/04 28/11/03 29/11/02 29/11/01 30/11/00 -
Price 0.27 0.20 0.13 0.34 0.22 0.23 0.32 -
P/RPS 0.14 0.08 0.04 0.14 0.06 0.08 0.12 2.60%
P/EPS 3.87 1.85 1.44 -2.00 -2.21 -3.23 41.03 -32.51%
EY 25.85 54.12 69.23 -49.88 -45.18 -30.96 2.44 48.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.06 0.19 0.12 0.13 0.18 -0.94%

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