[AVI] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -3.93%
YoY- -45.36%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 246,710 495,622 388,754 564,366 355,788 343,140 419,452 -8.46%
PBT 1,372 3,594 1,126 9,118 17,288 16,680 17,868 -34.79%
Tax -848 -1,182 -748 -900 -1,432 -5,430 -624 5.24%
NP 524 2,412 378 8,218 15,856 11,250 17,244 -44.12%
-
NP to SH 780 2,448 262 6,948 12,716 11,990 18,574 -41.02%
-
Tax Rate 61.81% 32.89% 66.43% 9.87% 8.28% 32.55% 3.49% -
Total Cost 246,186 493,210 388,376 556,148 339,932 331,890 402,208 -7.85%
-
Net Worth 311,843 344,905 261,083 348,094 281,195 271,509 251,054 3.67%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 311,843 344,905 261,083 348,094 281,195 271,509 251,054 3.67%
NOSH 779,999 874,285 655,000 868,499 171,837 171,776 171,602 28.69%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 0.21% 0.49% 0.10% 1.46% 4.46% 3.28% 4.11% -
ROE 0.25% 0.71% 0.10% 2.00% 4.52% 4.42% 7.40% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 31.63 56.69 59.35 64.98 207.05 199.76 244.43 -28.86%
EPS 0.10 0.28 0.04 0.80 7.40 6.98 10.82 -54.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.3945 0.3986 0.4008 1.6364 1.5806 1.463 -19.43%
Adjusted Per Share Value based on latest NOSH - 876,842
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 21.77 43.73 34.30 49.80 31.39 30.28 37.01 -8.46%
EPS 0.07 0.22 0.02 0.61 1.12 1.06 1.64 -40.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2752 0.3043 0.2304 0.3072 0.2481 0.2396 0.2215 3.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.48 0.40 0.40 0.50 0.57 0.26 0.20 -
P/RPS 1.52 0.71 0.67 0.77 0.28 0.13 0.08 63.31%
P/EPS 480.00 142.86 1,000.00 62.50 7.70 3.72 1.85 152.44%
EY 0.21 0.70 0.10 1.60 12.98 26.85 54.12 -60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.01 1.00 1.25 0.35 0.16 0.14 43.03%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 30/11/10 30/11/09 28/11/08 26/11/07 03/11/06 10/11/05 -
Price 0.48 0.50 0.41 0.52 0.56 0.27 0.20 -
P/RPS 1.52 0.88 0.69 0.80 0.27 0.14 0.08 63.31%
P/EPS 480.00 178.57 1,025.00 65.00 7.57 3.87 1.85 152.44%
EY 0.21 0.56 0.10 1.54 13.21 25.85 54.12 -60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.27 1.03 1.30 0.34 0.17 0.14 43.03%

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