[AVI] YoY TTM Result on 30-Jun-2015 [#1]

Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -424.46%
YoY- -202.79%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 130,361 156,117 184,998 188,759 203,955 208,551 231,204 -9.10%
PBT -13,208 -18,727 -24,173 -776 3,182 3,490 2,597 -
Tax -590 -2,017 -1,507 -921 -928 -1,115 -1,112 -10.02%
NP -13,798 -20,744 -25,680 -1,697 2,254 2,375 1,485 -
-
NP to SH -13,387 -20,803 -25,465 -1,950 1,897 2,001 1,609 -
-
Tax Rate - - - - 29.16% 31.95% 42.82% -
Total Cost 144,159 176,861 210,678 190,456 201,701 206,176 229,719 -7.46%
-
Net Worth 274,221 289,675 314,815 347,799 349,859 346,597 345,052 -3.75%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 274,221 289,675 314,815 347,799 349,859 346,597 345,052 -3.75%
NOSH 858,552 858,552 858,552 858,552 858,552 858,552 858,552 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -10.58% -13.29% -13.88% -0.90% 1.11% 1.14% 0.64% -
ROE -4.88% -7.18% -8.09% -0.56% 0.54% 0.58% 0.47% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.18 18.18 21.63 21.99 23.76 24.29 26.93 -9.10%
EPS -1.56 -2.42 -2.98 -0.23 0.22 0.23 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3194 0.3374 0.368 0.4051 0.4075 0.4037 0.4019 -3.75%
Adjusted Per Share Value based on latest NOSH - 858,552
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.50 13.78 16.32 16.66 18.00 18.40 20.40 -9.10%
EPS -1.18 -1.84 -2.25 -0.17 0.17 0.18 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.242 0.2556 0.2778 0.3069 0.3087 0.3058 0.3045 -3.75%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.255 0.325 0.37 0.38 0.395 0.40 0.41 -
P/RPS 1.68 1.79 1.71 1.73 1.66 1.65 1.52 1.68%
P/EPS -16.35 -13.41 -12.43 -167.31 178.77 171.62 218.77 -
EY -6.11 -7.46 -8.05 -0.60 0.56 0.58 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 1.01 0.94 0.97 0.99 1.02 -3.96%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 03/09/18 30/08/17 23/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.265 0.33 0.36 0.375 0.395 0.38 0.41 -
P/RPS 1.75 1.81 1.66 1.71 1.66 1.56 1.52 2.37%
P/EPS -17.00 -13.62 -12.09 -165.11 178.77 163.04 218.77 -
EY -5.88 -7.34 -8.27 -0.61 0.56 0.61 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 0.98 0.93 0.97 0.94 1.02 -3.37%

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