[AVI] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 169.05%
YoY- -88.69%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 217,748 228,222 379,910 510,713 466,012 517,845 392,404 -9.34%
PBT 3,681 2,878 2,005 4,166 10,696 18,370 23,708 -26.66%
Tax -861 -1,229 -2,263 -2,681 -4,588 -4,036 15,180 -
NP 2,820 1,649 -258 1,485 6,108 14,334 38,888 -35.39%
-
NP to SH 2,129 1,773 694 685 6,055 14,418 34,865 -37.22%
-
Tax Rate 23.39% 42.70% 112.87% 64.35% 42.89% 21.97% -64.03% -
Total Cost 214,928 226,573 380,168 509,228 459,904 503,511 353,516 -7.95%
-
Net Worth 347,799 344,622 305,847 338,743 310,110 351,438 171,858 12.45%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 40,218 197,257 8,586 -
Div Payout % - - - - 664.22% 1,368.13% 24.63% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 347,799 344,622 305,847 338,743 310,110 351,438 171,858 12.45%
NOSH 858,552 858,552 765,000 858,666 777,999 876,842 171,858 30.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.30% 0.72% -0.07% 0.29% 1.31% 2.77% 9.91% -
ROE 0.61% 0.51% 0.23% 0.20% 1.95% 4.10% 20.29% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 25.36 26.58 49.66 59.48 59.90 59.06 228.33 -30.64%
EPS 0.25 0.21 0.09 0.08 0.78 1.64 20.29 -51.90%
DPS 0.00 0.00 0.00 0.00 5.17 22.50 5.00 -
NAPS 0.4051 0.4014 0.3998 0.3945 0.3986 0.4008 1.00 -13.96%
Adjusted Per Share Value based on latest NOSH - 858,666
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 19.21 20.14 33.52 45.06 41.12 45.69 34.63 -9.34%
EPS 0.19 0.16 0.06 0.06 0.53 1.27 3.08 -37.11%
DPS 0.00 0.00 0.00 0.00 3.55 17.41 0.76 -
NAPS 0.3069 0.3041 0.2699 0.2989 0.2736 0.3101 0.1516 12.46%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.385 0.40 0.48 0.40 0.40 0.50 0.57 -
P/RPS 1.52 1.50 0.97 0.67 0.67 0.85 0.25 35.06%
P/EPS 155.26 193.69 529.11 501.41 51.40 30.41 2.81 95.04%
EY 0.64 0.52 0.19 0.20 1.95 3.29 35.59 -48.78%
DY 0.00 0.00 0.00 0.00 12.92 44.99 8.77 -
P/NAPS 0.95 1.00 1.20 1.01 1.00 1.25 0.57 8.87%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 29/11/11 30/11/10 30/11/09 28/11/08 26/11/07 -
Price 0.385 0.43 0.48 0.50 0.41 0.52 0.56 -
P/RPS 1.52 1.62 0.97 0.84 0.68 0.88 0.25 35.06%
P/EPS 155.26 208.22 529.11 626.76 52.68 31.62 2.76 95.62%
EY 0.64 0.48 0.19 0.16 1.90 3.16 36.23 -48.93%
DY 0.00 0.00 0.00 0.00 12.61 43.26 8.93 -
P/NAPS 0.95 1.07 1.20 1.27 1.03 1.30 0.56 9.19%

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