[AVI] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 2.2%
YoY- 192.23%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 83,202 82,290 108,229 83,252 71,478 72,339 65,904 3.95%
PBT 3,433 3,277 4,824 1,515 -2,681 -5,246 -3,942 -
Tax -331 -376 -193 718 260 1,583 3,942 -
NP 3,102 2,901 4,631 2,233 -2,421 -3,663 0 -
-
NP to SH 2,681 2,960 4,785 2,233 -2,421 -3,663 -2,950 -
-
Tax Rate 9.64% 11.47% 4.00% -47.39% - - - -
Total Cost 80,100 79,389 103,598 81,019 73,899 76,002 65,904 3.30%
-
Net Worth 281,230 272,010 251,636 226,631 175,752 178,799 179,195 7.79%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 281,230 272,010 251,636 226,631 175,752 178,799 179,195 7.79%
NOSH 171,858 172,093 172,000 98,325 98,016 98,176 98,006 9.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.73% 3.53% 4.28% 2.68% -3.39% -5.06% 0.00% -
ROE 0.95% 1.09% 1.90% 0.99% -1.38% -2.05% -1.65% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 48.41 47.82 62.92 84.67 72.92 73.68 67.24 -5.32%
EPS 1.56 1.72 2.79 2.28 -2.47 -3.73 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6364 1.5806 1.463 2.3049 1.7931 1.8212 1.8284 -1.83%
Adjusted Per Share Value based on latest NOSH - 98,325
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.34 7.26 9.55 7.35 6.31 6.38 5.82 3.94%
EPS 0.24 0.26 0.42 0.20 -0.21 -0.32 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2482 0.24 0.222 0.20 0.1551 0.1578 0.1581 7.80%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.57 0.26 0.20 0.16 0.28 0.22 0.23 -
P/RPS 1.18 0.54 0.32 0.19 0.38 0.30 0.34 23.03%
P/EPS 36.54 15.12 7.19 7.05 -11.34 -5.90 -7.64 -
EY 2.74 6.62 13.91 14.19 -8.82 -16.96 -13.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.16 0.14 0.07 0.16 0.12 0.13 17.93%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 03/11/06 10/11/05 29/11/04 28/11/03 29/11/02 29/11/01 -
Price 0.56 0.27 0.20 0.13 0.34 0.22 0.23 -
P/RPS 1.16 0.56 0.32 0.15 0.47 0.30 0.34 22.68%
P/EPS 35.90 15.70 7.19 5.72 -13.77 -5.90 -7.64 -
EY 2.79 6.37 13.91 17.47 -7.26 -16.96 -13.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.17 0.14 0.06 0.19 0.12 0.13 17.37%

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