[AVI] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 4.99%
YoY- 17.03%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 433,032 354,826 278,666 360,978 243,372 294,552 251,224 -0.57%
PBT 18,692 6,060 -9,302 -13,369 -15,208 5,604 8,736 -0.80%
Tax -649 3,102 1,144 4,100 15,208 -2,581 -4,320 2.03%
NP 18,042 9,162 -8,158 -9,269 0 3,022 4,416 -1.48%
-
NP to SH 19,173 9,162 -8,158 -9,269 -11,172 3,022 4,416 -1.54%
-
Tax Rate 3.47% -51.19% - - - 46.06% 49.45% -
Total Cost 414,989 345,664 286,825 370,247 243,372 291,529 246,808 -0.55%
-
Net Worth 253,291 241,104 183,373 178,261 176,341 160,947 182,798 -0.34%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 2,290 - - - - - - -100.00%
Div Payout % 11.94% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 253,291 241,104 183,373 178,261 176,341 160,947 182,798 -0.34%
NOSH 171,757 171,799 98,060 98,053 98,114 98,138 98,278 -0.59%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.17% 2.58% -2.93% -2.57% 0.00% 1.03% 1.76% -
ROE 7.57% 3.80% -4.45% -5.20% -6.34% 1.88% 2.42% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 252.12 206.53 284.18 368.14 248.05 300.14 255.62 0.01%
EPS 11.16 5.33 -8.32 -9.45 -11.39 3.08 4.49 -0.96%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.4747 1.4034 1.87 1.818 1.7973 1.64 1.86 0.24%
Adjusted Per Share Value based on latest NOSH - 98,293
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 38.21 31.31 24.59 31.85 21.47 25.99 22.17 -0.57%
EPS 1.69 0.81 -0.72 -0.82 -0.99 0.27 0.39 -1.54%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.2235 0.2127 0.1618 0.1573 0.1556 0.142 0.1613 -0.34%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.22 0.14 0.33 0.21 0.28 0.27 0.00 -
P/RPS 0.09 0.07 0.12 0.06 0.11 0.09 0.00 -100.00%
P/EPS 1.97 2.63 -3.97 -2.22 -2.46 8.77 0.00 -100.00%
EY 50.74 38.10 -25.21 -45.02 -40.67 11.41 0.00 -100.00%
DY 6.06 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.15 0.10 0.18 0.12 0.16 0.16 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 14/02/06 04/02/05 26/02/04 28/02/03 28/02/02 27/02/01 29/02/00 -
Price 0.21 0.21 0.33 0.21 0.25 0.25 0.82 -
P/RPS 0.08 0.10 0.12 0.06 0.10 0.08 0.32 1.48%
P/EPS 1.88 3.94 -3.97 -2.22 -2.20 8.12 18.25 2.44%
EY 53.16 25.40 -25.21 -45.02 -45.55 12.32 5.48 -2.38%
DY 6.35 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.14 0.15 0.18 0.12 0.14 0.15 0.44 1.22%

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