[AVALAND] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[AVALAND] AVALAND BERHAD
Announcement Date
02-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -98.45%
YoY- -81.96%
Quarter Report
Latest QR
Upcoming QR
AVALAND's Result
AVALAND's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 159,621 160,927 0 0 96,616 87,050 80,582 13.21%
PBT 42,100 40,280 -133 1,127 6,935 5,407 5,369 45.34%
Tax -13,924 -11,632 0 0 -689 -1,154 -564 79.00%
NP 28,176 28,648 -133 1,127 6,246 4,253 4,805 37.87%
-
NP to SH 29,501 28,648 -133 1,127 6,246 4,253 4,805 39.03%
-
Tax Rate 33.07% 28.88% - 0.00% 9.94% 21.34% 10.50% -
Total Cost 131,445 132,279 133 -1,127 90,370 82,797 75,777 10.51%
-
Net Worth 694,084 117,812 7,068 148,443 205,057 196,110 169,717 29.14%
Dividend
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 3,535 4,725 - -
Div Payout % - - - - 56.60% 111.11% - -
Equity
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 694,084 117,812 7,068 148,443 205,057 196,110 169,717 29.14%
NOSH 1,334,777 235,625 235,625 235,625 235,698 236,277 220,412 38.68%
Ratio Analysis
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 17.65% 17.80% 0.00% 0.00% 6.46% 4.89% 5.96% -
ROE 4.25% 24.32% -1.88% 0.76% 3.05% 2.17% 2.83% -
Per Share
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.96 68.30 0.00 0.00 40.99 36.84 36.56 -18.36%
EPS 2.21 2.77 -0.06 0.48 2.65 1.80 2.18 0.24%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 0.00 -
NAPS 0.52 0.50 0.03 0.63 0.87 0.83 0.77 -6.88%
Adjusted Per Share Value based on latest NOSH - 235,625
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.96 11.05 0.00 0.00 6.63 5.97 5.53 13.22%
EPS 2.02 1.97 -0.01 0.08 0.43 0.29 0.33 38.95%
DPS 0.00 0.00 0.00 0.00 0.24 0.32 0.00 -
NAPS 0.4764 0.0809 0.0049 0.1019 0.1407 0.1346 0.1165 29.14%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 1.30 0.63 0.63 0.61 0.72 0.73 0.00 -
P/RPS 10.87 0.92 0.00 0.00 1.76 1.98 0.00 -
P/EPS 58.82 5.18 -1,116.12 127.53 27.17 40.56 0.00 -
EY 1.70 19.30 -0.09 0.78 3.68 2.47 0.00 -
DY 0.00 0.00 0.00 0.00 2.08 2.74 0.00 -
P/NAPS 2.50 1.26 21.00 0.97 0.83 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/02/16 11/02/15 14/08/14 02/08/13 09/08/12 23/08/11 14/10/10 -
Price 1.24 0.63 0.63 0.615 0.74 0.62 0.00 -
P/RPS 10.37 0.92 0.00 0.00 1.81 1.68 0.00 -
P/EPS 56.10 5.18 -1,116.12 128.58 27.92 34.44 0.00 -
EY 1.78 19.30 -0.09 0.78 3.58 2.90 0.00 -
DY 0.00 0.00 0.00 0.00 2.03 3.23 0.00 -
P/NAPS 2.38 1.26 21.00 0.98 0.85 0.75 0.00 -

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