[AVI] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -79.56%
YoY- -1585.64%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 89,235 102,885 111,655 146,052 133,655 159,791 162,445 -9.49%
PBT -10,231 -5,021 -22,535 -7,798 1,143 2,624 1,491 -
Tax -1,124 -1,631 -1,285 -1,061 -590 -601 -827 5.24%
NP -11,355 -6,652 -23,820 -8,859 553 2,023 664 -
-
NP to SH -10,910 -6,413 -23,728 -8,795 592 1,704 735 -
-
Tax Rate - - - - 51.62% 22.90% 55.47% -
Total Cost 100,590 109,537 135,475 154,911 133,102 157,768 161,781 -7.61%
-
Net Worth 267,954 281,605 299,205 344,193 351,233 349,430 344,708 -4.10%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 267,954 281,605 299,205 344,193 351,233 349,430 344,708 -4.10%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -12.72% -6.47% -21.33% -6.07% 0.41% 1.27% 0.41% -
ROE -4.07% -2.28% -7.93% -2.56% 0.17% 0.49% 0.21% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.39 11.98 13.01 17.01 15.57 18.61 18.92 -9.50%
EPS -1.27 -0.75 -2.76 -1.02 0.07 0.20 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3121 0.328 0.3485 0.4009 0.4091 0.407 0.4015 -4.10%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.87 9.08 9.85 12.89 11.79 14.10 14.33 -9.50%
EPS -0.96 -0.57 -2.09 -0.78 0.05 0.15 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2364 0.2485 0.264 0.3037 0.3099 0.3083 0.3042 -4.11%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.24 0.335 0.32 0.38 0.38 0.46 0.41 -
P/RPS 2.31 2.80 2.46 2.23 2.44 2.47 2.17 1.04%
P/EPS -18.89 -44.85 -11.58 -37.09 551.10 231.77 478.92 -
EY -5.29 -2.23 -8.64 -2.70 0.18 0.43 0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.02 0.92 0.95 0.93 1.13 1.02 -4.57%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 13/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.24 0.31 0.33 0.395 0.375 0.44 0.42 -
P/RPS 2.31 2.59 2.54 2.32 2.41 2.36 2.22 0.66%
P/EPS -18.89 -41.50 -11.94 -38.56 543.85 221.69 490.60 -
EY -5.29 -2.41 -8.37 -2.59 0.18 0.45 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.95 0.95 0.99 0.92 1.08 1.05 -5.03%

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