[AVI] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 1056.25%
YoY- 834.35%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 225,858 223,074 246,710 495,622 388,754 564,366 355,788 -7.28%
PBT 2,848 1,690 1,372 3,594 1,126 9,118 17,288 -25.93%
Tax -446 -966 -848 -1,182 -748 -900 -1,432 -17.65%
NP 2,402 724 524 2,412 378 8,218 15,856 -26.96%
-
NP to SH 1,768 1,060 780 2,448 262 6,948 12,716 -28.00%
-
Tax Rate 15.66% 57.16% 61.81% 32.89% 66.43% 9.87% 8.28% -
Total Cost 223,456 222,350 246,186 493,210 388,376 556,148 339,932 -6.74%
-
Net Worth 347,799 344,622 311,843 344,905 261,083 348,094 281,195 3.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 347,799 344,622 311,843 344,905 261,083 348,094 281,195 3.60%
NOSH 858,552 858,552 779,999 874,285 655,000 868,499 171,837 30.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.06% 0.32% 0.21% 0.49% 0.10% 1.46% 4.46% -
ROE 0.51% 0.31% 0.25% 0.71% 0.10% 2.00% 4.52% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.31 25.98 31.63 56.69 59.35 64.98 207.05 -29.07%
EPS 0.20 0.12 0.10 0.28 0.04 0.80 7.40 -45.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4051 0.4014 0.3998 0.3945 0.3986 0.4008 1.6364 -20.74%
Adjusted Per Share Value based on latest NOSH - 858,666
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.93 19.68 21.77 43.73 34.30 49.80 31.39 -7.28%
EPS 0.16 0.09 0.07 0.22 0.02 0.61 1.12 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3069 0.3041 0.2752 0.3043 0.2304 0.3072 0.2481 3.60%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.385 0.40 0.48 0.40 0.40 0.50 0.57 -
P/RPS 1.46 1.54 1.52 0.71 0.67 0.77 0.28 31.65%
P/EPS 186.96 323.98 480.00 142.86 1,000.00 62.50 7.70 70.08%
EY 0.53 0.31 0.21 0.70 0.10 1.60 12.98 -41.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.00 1.20 1.01 1.00 1.25 0.35 18.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 29/11/11 30/11/10 30/11/09 28/11/08 26/11/07 -
Price 0.385 0.43 0.48 0.50 0.41 0.52 0.56 -
P/RPS 1.46 1.65 1.52 0.88 0.69 0.80 0.27 32.45%
P/EPS 186.96 348.28 480.00 178.57 1,025.00 65.00 7.57 70.56%
EY 0.53 0.29 0.21 0.56 0.10 1.54 13.21 -41.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.07 1.20 1.27 1.03 1.30 0.34 18.66%

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