[AVI] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 92.76%
YoY- 131.84%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 111,655 146,052 133,655 159,791 162,445 183,185 396,942 -19.03%
PBT -22,535 -7,798 1,143 2,624 1,491 1,635 1,689 -
Tax -1,285 -1,061 -590 -601 -827 -740 -762 9.09%
NP -23,820 -8,859 553 2,023 664 895 927 -
-
NP to SH -23,728 -8,795 592 1,704 735 994 1,551 -
-
Tax Rate - - 51.62% 22.90% 55.47% 45.26% 45.12% -
Total Cost 135,475 154,911 133,102 157,768 161,781 182,290 396,015 -16.35%
-
Net Worth 299,205 344,193 351,233 349,430 344,708 331,747 341,133 -2.16%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 299,205 344,193 351,233 349,430 344,708 331,747 341,133 -2.16%
NOSH 858,552 858,552 858,552 858,552 858,552 828,333 861,666 -0.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -21.33% -6.07% 0.41% 1.27% 0.41% 0.49% 0.23% -
ROE -7.93% -2.56% 0.17% 0.49% 0.21% 0.30% 0.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.01 17.01 15.57 18.61 18.92 22.11 46.07 -18.98%
EPS -2.76 -1.02 0.07 0.20 0.09 0.12 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3485 0.4009 0.4091 0.407 0.4015 0.4005 0.3959 -2.10%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 9.85 12.89 11.79 14.10 14.33 16.16 35.03 -19.04%
EPS -2.09 -0.78 0.05 0.15 0.06 0.09 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.264 0.3037 0.3099 0.3083 0.3042 0.2927 0.301 -2.16%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.32 0.38 0.38 0.46 0.41 0.40 0.67 -
P/RPS 2.46 2.23 2.44 2.47 2.17 1.81 1.45 9.20%
P/EPS -11.58 -37.09 551.10 231.77 478.92 333.33 372.22 -
EY -8.64 -2.70 0.18 0.43 0.21 0.30 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.93 1.13 1.02 1.00 1.69 -9.63%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.33 0.395 0.375 0.44 0.42 0.40 0.65 -
P/RPS 2.54 2.32 2.41 2.36 2.22 1.81 1.41 10.29%
P/EPS -11.94 -38.56 543.85 221.69 490.60 333.33 361.11 -
EY -8.37 -2.59 0.18 0.45 0.20 0.30 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.92 1.08 1.05 1.00 1.64 -8.69%

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