[AVI] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -26.11%
YoY- 474.51%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 208,872 216,356 237,583 504,366 457,279 548,982 413,556 -10.75%
PBT 3,458 3,102 2,577 3,116 2,932 12,753 21,592 -26.29%
Tax -921 -1,122 -1,023 -2,430 -2,464 -2,649 -3,439 -19.70%
NP 2,537 1,980 1,554 686 468 10,104 18,153 -27.95%
-
NP to SH 2,013 1,775 1,624 1,528 -408 9,273 17,302 -30.11%
-
Tax Rate 26.63% 36.17% 39.70% 77.98% 84.04% 20.77% 15.93% -
Total Cost 206,335 214,376 236,029 503,680 456,811 538,878 395,403 -10.26%
-
Net Worth 349,859 345,910 344,107 343,030 326,365 342,499 257,819 5.21%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 38,637 196,678 -
Div Payout % - - - - - 416.67% 1,136.74% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 349,859 345,910 344,107 343,030 326,365 342,499 257,819 5.21%
NOSH 858,552 858,552 858,552 860,588 821,666 858,611 855,123 0.06%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.21% 0.92% 0.65% 0.14% 0.10% 1.84% 4.39% -
ROE 0.58% 0.51% 0.47% 0.45% -0.13% 2.71% 6.71% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 24.33 25.20 27.67 58.61 55.65 63.94 48.36 -10.81%
EPS 0.23 0.21 0.19 0.18 -0.05 1.08 2.02 -30.36%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 23.00 -
NAPS 0.4075 0.4029 0.4008 0.3986 0.3972 0.3989 0.3015 5.14%
Adjusted Per Share Value based on latest NOSH - 880,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 18.43 19.09 20.96 44.50 40.35 48.44 36.49 -10.75%
EPS 0.18 0.16 0.14 0.13 -0.04 0.82 1.53 -29.98%
DPS 0.00 0.00 0.00 0.00 0.00 3.41 17.35 -
NAPS 0.3087 0.3052 0.3036 0.3027 0.288 0.3022 0.2275 5.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.43 0.39 0.41 0.68 0.40 0.58 0.49 -
P/RPS 1.77 1.55 1.48 1.16 0.72 0.91 1.01 9.79%
P/EPS 183.40 188.64 216.75 382.98 -805.56 53.70 24.22 40.11%
EY 0.55 0.53 0.46 0.26 -0.12 1.86 4.13 -28.52%
DY 0.00 0.00 0.00 0.00 0.00 7.76 46.94 -
P/NAPS 1.06 0.97 1.02 1.71 1.01 1.45 1.63 -6.91%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.405 0.405 0.41 0.65 0.71 0.48 0.55 -
P/RPS 1.66 1.61 1.48 1.11 1.28 0.75 1.14 6.46%
P/EPS 172.73 195.89 216.75 366.09 -1,429.86 44.44 27.18 36.07%
EY 0.58 0.51 0.46 0.27 -0.07 2.25 3.68 -26.49%
DY 0.00 0.00 0.00 0.00 0.00 9.38 41.82 -
P/NAPS 0.99 1.01 1.02 1.63 1.79 1.20 1.82 -9.64%

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