[AVI] YoY Quarter Result on 30-Jun-2003 [#1]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 0.92%
YoY- -385.19%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 89,279 101,497 76,246 44,404 109,179 89,982 68,451 4.52%
PBT 5,063 4,110 1,610 -6,843 -2,214 -840 926 32.71%
Tax -2,339 -119 575 948 2,214 840 -918 16.86%
NP 2,724 3,991 2,185 -5,895 0 0 8 164.13%
-
NP to SH 3,035 4,502 2,185 -5,895 -1,215 -543 8 168.93%
-
Tax Rate 46.20% 2.90% -35.71% - - - 99.14% -
Total Cost 86,555 97,506 74,061 50,299 109,179 89,982 68,443 3.98%
-
Net Worth 264,507 246,647 195,288 177,144 182,083 185,794 143,199 10.76%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 264,507 246,647 195,288 177,144 182,083 185,794 143,199 10.76%
NOSH 171,468 171,832 97,982 98,086 97,983 98,727 80,000 13.54%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.05% 3.93% 2.87% -13.28% 0.00% 0.00% 0.01% -
ROE 1.15% 1.83% 1.12% -3.33% -0.67% -0.29% 0.01% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 52.07 59.07 77.82 45.27 111.43 91.14 85.56 -7.94%
EPS 1.77 2.62 2.23 -6.01 -1.24 -0.55 0.01 136.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5426 1.4354 1.9931 1.806 1.8583 1.8819 1.79 -2.44%
Adjusted Per Share Value based on latest NOSH - 98,086
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.88 8.96 6.73 3.92 9.63 7.94 6.04 4.52%
EPS 0.27 0.40 0.19 -0.52 -0.11 -0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2334 0.2176 0.1723 0.1563 0.1607 0.1639 0.1264 10.75%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.27 0.20 0.29 0.23 0.27 0.24 0.48 -
P/RPS 0.52 0.34 0.37 0.51 0.24 0.26 0.56 -1.22%
P/EPS 15.25 7.63 13.00 -3.83 -21.77 -43.64 4,800.00 -61.64%
EY 6.56 13.10 7.69 -26.13 -4.59 -2.29 0.02 162.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.15 0.13 0.15 0.13 0.27 -6.53%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 30/08/04 28/08/03 30/08/02 02/10/01 30/08/00 -
Price 0.27 0.19 0.18 0.28 0.24 0.24 0.45 -
P/RPS 0.52 0.32 0.23 0.62 0.22 0.26 0.53 -0.31%
P/EPS 15.25 7.25 8.07 -4.66 -19.35 -43.64 4,500.00 -61.22%
EY 6.56 13.79 12.39 -21.46 -5.17 -2.29 0.02 162.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.13 0.09 0.16 0.13 0.13 0.25 -5.32%

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