[AVI] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -0.79%
YoY- 130.94%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 510,713 466,012 517,845 392,404 402,674 459,187 359,956 6.00%
PBT 4,166 10,696 18,370 23,708 18,362 15,283 6,919 -8.10%
Tax -2,681 -4,588 -4,036 15,180 -4,387 -447 397 -
NP 1,485 6,108 14,334 38,888 13,975 14,836 7,316 -23.32%
-
NP to SH 685 6,055 14,418 34,865 15,097 15,501 7,316 -32.60%
-
Tax Rate 64.35% 42.89% 21.97% -64.03% 23.89% 2.92% -5.74% -
Total Cost 509,228 459,904 503,511 353,516 388,699 444,351 352,640 6.31%
-
Net Worth 338,743 310,110 351,438 171,858 272,010 251,636 226,631 6.92%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 40,218 197,257 8,586 1,714 - - -
Div Payout % - 664.22% 1,368.13% 24.63% 11.36% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 338,743 310,110 351,438 171,858 272,010 251,636 226,631 6.92%
NOSH 858,666 777,999 876,842 171,858 172,093 172,000 98,325 43.47%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.29% 1.31% 2.77% 9.91% 3.47% 3.23% 2.03% -
ROE 0.20% 1.95% 4.10% 20.29% 5.55% 6.16% 3.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 59.48 59.90 59.06 228.33 233.99 266.97 366.08 -26.12%
EPS 0.08 0.78 1.64 20.29 8.77 9.01 7.44 -53.00%
DPS 0.00 5.17 22.50 5.00 1.00 0.00 0.00 -
NAPS 0.3945 0.3986 0.4008 1.00 1.5806 1.463 2.3049 -25.47%
Adjusted Per Share Value based on latest NOSH - 171,858
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 45.06 41.12 45.69 34.63 35.53 40.52 31.76 6.00%
EPS 0.06 0.53 1.27 3.08 1.33 1.37 0.65 -32.76%
DPS 0.00 3.55 17.41 0.76 0.15 0.00 0.00 -
NAPS 0.2989 0.2736 0.3101 0.1516 0.24 0.222 0.20 6.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.40 0.40 0.50 0.57 0.26 0.20 0.16 -
P/RPS 0.67 0.67 0.85 0.25 0.11 0.07 0.04 59.92%
P/EPS 501.41 51.40 30.41 2.81 2.96 2.22 2.15 147.99%
EY 0.20 1.95 3.29 35.59 33.74 45.06 46.50 -59.65%
DY 0.00 12.92 44.99 8.77 3.85 0.00 0.00 -
P/NAPS 1.01 1.00 1.25 0.57 0.16 0.14 0.07 55.99%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 28/11/08 26/11/07 03/11/06 10/11/05 29/11/04 -
Price 0.50 0.41 0.52 0.56 0.27 0.20 0.13 -
P/RPS 0.84 0.68 0.88 0.25 0.12 0.07 0.04 66.06%
P/EPS 626.76 52.68 31.62 2.76 3.08 2.22 1.75 166.36%
EY 0.16 1.90 3.16 36.23 32.49 45.06 57.24 -62.45%
DY 0.00 12.61 43.26 8.93 3.70 0.00 0.00 -
P/NAPS 1.27 1.03 1.30 0.56 0.17 0.14 0.06 66.28%

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