[AVI] YoY Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -5.36%
YoY- -65.26%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 137,180 148,873 194,736 178,206 213,054 216,593 244,246 -9.15%
PBT -6,694 -30,046 -10,397 1,524 3,498 1,988 2,180 -
Tax -2,174 -1,713 -1,414 -786 -801 -1,102 -986 14.07%
NP -8,869 -31,760 -11,812 737 2,697 885 1,193 -
-
NP to SH -8,550 -31,637 -11,726 789 2,272 980 1,325 -
-
Tax Rate - - - 51.57% 22.90% 55.43% 45.23% -
Total Cost 146,049 180,633 206,548 177,469 210,357 215,708 243,053 -8.13%
-
Net Worth 281,605 299,205 344,193 351,233 349,430 344,708 331,747 -2.69%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 281,605 299,205 344,193 351,233 349,430 344,708 331,747 -2.69%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 828,333 0.59%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -6.47% -21.33% -6.07% 0.41% 1.27% 0.41% 0.49% -
ROE -3.04% -10.57% -3.41% 0.22% 0.65% 0.28% 0.40% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.98 17.34 22.68 20.76 24.82 25.23 29.49 -9.69%
EPS -1.00 -3.68 -1.36 0.09 0.27 0.12 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.328 0.3485 0.4009 0.4091 0.407 0.4015 0.4005 -3.27%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.10 13.14 17.18 15.72 18.80 19.11 21.55 -9.16%
EPS -0.75 -2.79 -1.03 0.07 0.20 0.09 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2485 0.264 0.3037 0.3099 0.3083 0.3042 0.2927 -2.68%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.335 0.32 0.38 0.38 0.46 0.41 0.40 -
P/RPS 2.10 1.85 1.68 1.83 1.85 1.63 1.36 7.50%
P/EPS -33.64 -8.68 -27.82 413.32 173.83 359.19 250.00 -
EY -2.97 -11.52 -3.59 0.24 0.58 0.28 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.92 0.95 0.93 1.13 1.02 1.00 0.33%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.31 0.33 0.395 0.375 0.44 0.42 0.40 -
P/RPS 1.94 1.90 1.74 1.81 1.77 1.66 1.36 6.09%
P/EPS -31.13 -8.96 -28.92 407.88 166.27 367.95 250.00 -
EY -3.21 -11.17 -3.46 0.25 0.60 0.27 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.99 0.92 1.08 1.05 1.00 -0.85%

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