[AVI] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 26.42%
YoY- 11.98%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 283,535 324,774 266,120 209,000 270,734 182,529 220,914 4.24%
PBT 17,618 14,019 4,545 -6,977 -10,027 -11,406 4,203 26.96%
Tax -1,256 -487 2,327 858 3,075 11,406 -1,936 -6.95%
NP 16,362 13,532 6,872 -6,119 -6,952 0 2,267 38.99%
-
NP to SH 15,870 14,380 6,872 -6,119 -6,952 -8,379 2,267 38.28%
-
Tax Rate 7.13% 3.47% -51.20% - - - 46.06% -
Total Cost 267,173 311,242 259,248 215,119 277,686 182,529 218,647 3.39%
-
Net Worth 171,753 253,291 241,104 183,373 178,261 176,341 160,947 1.08%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 8,587 1,717 - - - - - -
Div Payout % 54.11% 11.94% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 171,753 253,291 241,104 183,373 178,261 176,341 160,947 1.08%
NOSH 171,753 171,757 171,800 98,060 98,053 98,114 98,138 9.77%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.77% 4.17% 2.58% -2.93% -2.57% 0.00% 1.03% -
ROE 9.24% 5.68% 2.85% -3.34% -3.90% -4.75% 1.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 165.08 189.09 154.90 213.13 276.11 186.04 225.10 -5.03%
EPS 1.85 8.37 4.00 -6.24 -7.09 -8.54 2.31 -3.63%
DPS 5.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.4747 1.4034 1.87 1.818 1.7973 1.64 -7.91%
Adjusted Per Share Value based on latest NOSH - 98,080
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.02 28.66 23.48 18.44 23.89 16.11 19.49 4.24%
EPS 1.40 1.27 0.61 -0.54 -0.61 -0.74 0.20 38.28%
DPS 0.76 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.2235 0.2127 0.1618 0.1573 0.1556 0.142 1.09%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.29 0.22 0.14 0.33 0.21 0.28 0.27 -
P/RPS 0.18 0.12 0.09 0.15 0.08 0.15 0.12 6.98%
P/EPS 3.14 2.63 3.50 -5.29 -2.96 -3.28 11.69 -19.66%
EY 31.86 38.06 28.57 -18.91 -33.76 -30.50 8.56 24.47%
DY 17.24 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.15 0.10 0.18 0.12 0.16 0.16 10.41%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 28/02/02 27/02/01 -
Price 0.46 0.21 0.21 0.33 0.21 0.25 0.25 -
P/RPS 0.28 0.11 0.14 0.15 0.08 0.13 0.11 16.84%
P/EPS 4.98 2.51 5.25 -5.29 -2.96 -2.93 10.82 -12.12%
EY 20.09 39.87 19.05 -18.91 -33.76 -34.16 9.24 13.81%
DY 10.87 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.14 0.15 0.18 0.12 0.14 0.15 20.52%

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