[AVI] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
14-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 6.44%
YoY- 107.54%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 167,416 127,058 111,965 115,048 106,622 93,118 89,216 11.04%
PBT 7,084 9,600 9,278 5,085 1,420 2,547 -2,567 -
Tax -125 -965 1,459 -175 1,034 -350 493 -
NP 6,959 8,635 10,737 4,910 2,454 2,197 -2,074 -
-
NP to SH 6,514 9,373 9,875 5,093 2,454 2,197 -2,074 -
-
Tax Rate 1.76% 10.05% -15.73% 3.44% -72.82% 13.74% - -
Total Cost 160,457 118,423 101,228 110,138 104,168 90,921 91,290 9.84%
-
Net Worth 350,127 283,769 171,739 252,861 240,835 183,410 178,698 11.85%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 51,594 8,586 1,714 - - - -
Div Payout % - 550.46% 86.96% 33.67% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 350,127 283,769 171,739 252,861 240,835 183,410 178,698 11.85%
NOSH 857,105 859,908 171,739 171,466 171,608 98,080 98,293 43.41%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.16% 6.80% 9.59% 4.27% 2.30% 2.36% -2.32% -
ROE 1.86% 3.30% 5.75% 2.01% 1.02% 1.20% -1.16% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 19.53 14.78 65.19 67.10 62.13 94.94 90.76 -22.57%
EPS 0.76 1.09 1.15 2.97 1.43 2.24 -2.11 -
DPS 0.00 6.00 5.00 1.00 0.00 0.00 0.00 -
NAPS 0.4085 0.33 1.00 1.4747 1.4034 1.87 1.818 -22.01%
Adjusted Per Share Value based on latest NOSH - 171,466
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.77 11.21 9.88 10.15 9.41 8.22 7.87 11.05%
EPS 0.57 0.83 0.87 0.45 0.22 0.19 -0.18 -
DPS 0.00 4.55 0.76 0.15 0.00 0.00 0.00 -
NAPS 0.3089 0.2504 0.1515 0.2231 0.2125 0.1618 0.1577 11.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.52 0.29 0.22 0.14 0.33 0.21 -
P/RPS 2.56 3.52 0.44 0.33 0.23 0.35 0.23 49.36%
P/EPS 65.79 47.71 5.04 7.41 9.79 14.73 -9.95 -
EY 1.52 2.10 19.83 13.50 10.21 6.79 -10.05 -
DY 0.00 11.54 17.24 4.55 0.00 0.00 0.00 -
P/NAPS 1.22 1.58 0.29 0.15 0.10 0.18 0.12 47.13%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 -
Price 0.41 0.43 0.46 0.21 0.21 0.33 0.21 -
P/RPS 2.10 2.91 0.71 0.31 0.34 0.35 0.23 44.52%
P/EPS 53.95 39.45 8.00 7.07 14.69 14.73 -9.95 -
EY 1.85 2.53 12.50 14.14 6.81 6.79 -10.05 -
DY 0.00 13.95 10.87 4.76 0.00 0.00 0.00 -
P/NAPS 1.00 1.30 0.46 0.14 0.15 0.18 0.12 42.34%

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