[AVI] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 64.95%
YoY- -0.88%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 529,256 436,726 599,465 406,602 378,046 433,032 354,826 6.88%
PBT 2,252 4,462 15,524 24,325 23,490 18,692 6,060 -15.20%
Tax -1,016 -873 -766 -2,241 -1,674 -649 3,102 -
NP 1,236 3,589 14,757 22,084 21,816 18,042 9,162 -28.37%
-
NP to SH 2,068 3,402 13,317 20,974 21,160 19,173 9,162 -21.96%
-
Tax Rate 45.12% 19.57% 4.93% 9.21% 7.13% 3.47% -51.19% -
Total Cost 528,020 433,137 584,708 384,518 356,230 414,989 345,664 7.31%
-
Net Worth 341,133 341,117 351,732 283,673 171,753 253,291 241,104 5.95%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 68,769 11,450 2,290 - -
Div Payout % - - - 327.87% 54.11% 11.94% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 341,133 341,117 351,732 283,673 171,753 253,291 241,104 5.95%
NOSH 861,666 850,666 861,034 859,617 171,753 171,757 171,799 30.81%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.23% 0.82% 2.46% 5.43% 5.77% 4.17% 2.58% -
ROE 0.61% 1.00% 3.79% 7.39% 12.32% 7.57% 3.80% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 61.42 51.34 69.62 47.30 220.11 252.12 206.53 -18.29%
EPS 0.24 0.40 1.55 2.44 2.47 11.16 5.33 -40.34%
DPS 0.00 0.00 0.00 8.00 6.67 1.33 0.00 -
NAPS 0.3959 0.401 0.4085 0.33 1.00 1.4747 1.4034 -19.00%
Adjusted Per Share Value based on latest NOSH - 859,908
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 46.70 38.54 52.90 35.88 33.36 38.21 31.31 6.88%
EPS 0.18 0.30 1.18 1.85 1.87 1.69 0.81 -22.16%
DPS 0.00 0.00 0.00 6.07 1.01 0.20 0.00 -
NAPS 0.301 0.301 0.3104 0.2503 0.1516 0.2235 0.2127 5.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.67 0.40 0.50 0.52 0.29 0.22 0.14 -
P/RPS 1.09 0.78 0.72 1.10 0.13 0.09 0.07 57.99%
P/EPS 279.17 100.00 32.33 21.31 2.35 1.97 2.63 117.51%
EY 0.36 1.00 3.09 4.69 42.48 50.74 38.10 -54.00%
DY 0.00 0.00 0.00 15.38 22.99 6.06 0.00 -
P/NAPS 1.69 1.00 1.22 1.58 0.29 0.15 0.10 60.16%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 29/02/08 06/02/07 14/02/06 04/02/05 -
Price 0.65 0.43 0.41 0.43 0.46 0.21 0.21 -
P/RPS 1.06 0.84 0.59 0.91 0.21 0.08 0.10 48.18%
P/EPS 270.83 107.50 26.51 17.62 3.73 1.88 3.94 102.33%
EY 0.37 0.93 3.77 5.67 26.78 53.16 25.40 -50.56%
DY 0.00 0.00 0.00 18.60 14.49 6.35 0.00 -
P/NAPS 1.64 1.07 1.00 1.30 0.46 0.14 0.15 48.95%

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