[AVI] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -74.61%
YoY- -86.49%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 46,862 50,908 59,830 149,131 133,168 167,416 127,058 -15.30%
PBT 1,200 646 949 -108 2,784 7,084 9,600 -29.26%
Tax -378 -344 -316 -171 -281 -125 -965 -14.44%
NP 822 302 633 -279 2,503 6,959 8,635 -32.40%
-
NP to SH 820 205 604 327 2,421 6,514 9,373 -33.34%
-
Tax Rate 31.50% 53.25% 33.30% - 10.09% 1.76% 10.05% -
Total Cost 46,040 50,606 59,197 149,410 130,665 160,457 118,423 -14.55%
-
Net Worth 349,430 344,708 345,574 323,648 346,721 350,127 283,769 3.52%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 51,594 -
Div Payout % - - - - - - 550.46% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 349,430 344,708 345,574 323,648 346,721 350,127 283,769 3.52%
NOSH 858,552 858,552 862,857 817,500 864,642 857,105 859,908 -0.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.75% 0.59% 1.06% -0.19% 1.88% 4.16% 6.80% -
ROE 0.23% 0.06% 0.17% 0.10% 0.70% 1.86% 3.30% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.46 5.93 6.93 18.24 15.40 19.53 14.78 -15.28%
EPS 0.10 0.02 0.07 0.04 0.28 0.76 1.09 -32.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.407 0.4015 0.4005 0.3959 0.401 0.4085 0.33 3.55%
Adjusted Per Share Value based on latest NOSH - 817,500
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.14 4.49 5.28 13.16 11.75 14.77 11.21 -15.28%
EPS 0.07 0.02 0.05 0.03 0.21 0.57 0.83 -33.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.55 -
NAPS 0.3083 0.3042 0.3049 0.2856 0.3059 0.3089 0.2504 3.52%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.46 0.41 0.40 0.67 0.40 0.50 0.52 -
P/RPS 8.43 6.91 5.77 3.67 2.60 2.56 3.52 15.65%
P/EPS 481.63 1,717.10 571.43 1,675.00 142.86 65.79 47.71 46.95%
EY 0.21 0.06 0.17 0.06 0.70 1.52 2.10 -31.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.54 -
P/NAPS 1.13 1.02 1.00 1.69 1.00 1.22 1.58 -5.42%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 26/02/09 29/02/08 -
Price 0.44 0.42 0.40 0.65 0.43 0.41 0.43 -
P/RPS 8.06 7.08 5.77 3.56 2.79 2.10 2.91 18.48%
P/EPS 460.69 1,758.98 571.43 1,625.00 153.57 53.95 39.45 50.56%
EY 0.22 0.06 0.17 0.06 0.65 1.85 2.53 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.95 -
P/NAPS 1.08 1.05 1.00 1.64 1.07 1.00 1.30 -3.04%

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