[AVI] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[AVI] AVILLION BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -30.41%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 68,016 74,298 55,986 14,511 43,876 82,227 126,495 -9.81%
PBT -5,840 -6,138 -1,191 -20,055 -22,447 -37,970 -13,249 -12.75%
Tax 43 -34 1,087 1,391 911 879 -414 -
NP -5,797 -6,172 -104 -18,664 -21,536 -37,091 -13,663 -13.30%
-
NP to SH -6,203 -5,397 -102 -17,879 -20,866 -36,939 -13,262 -11.88%
-
Tax Rate - - - - - - - -
Total Cost 73,813 80,470 56,090 33,175 65,412 119,318 140,158 -10.12%
-
Net Worth 217,137 203,878 208,978 201,411 194,238 214,477 271,645 -3.66%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 217,137 203,878 208,978 201,411 194,238 214,477 271,645 -3.66%
NOSH 1,133,288 1,133,288 1,133,288 1,042,823 944,406 944,406 858,552 4.73%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -8.52% -8.31% -0.19% -128.62% -49.08% -45.11% -10.80% -
ROE -2.86% -2.65% -0.05% -8.88% -10.74% -17.22% -4.88% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.00 6.56 4.94 1.51 4.79 8.98 14.73 -13.89%
EPS -0.55 -0.48 -0.01 -1.86 -2.28 -4.03 -1.54 -15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1799 0.1844 0.2094 0.2121 0.2342 0.3164 -8.01%
Adjusted Per Share Value based on latest NOSH - 1,042,823
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 6.00 6.56 4.94 1.28 3.87 7.26 11.16 -9.81%
EPS -0.55 -0.48 -0.01 -1.58 -1.84 -3.26 -1.17 -11.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1799 0.1844 0.1777 0.1714 0.1893 0.2397 -3.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.04 0.045 0.09 0.13 0.065 0.12 0.23 -
P/RPS 0.67 0.69 1.82 8.62 1.36 1.34 1.56 -13.12%
P/EPS -7.31 -9.45 -999.96 -6.99 -2.85 -2.98 -14.89 -11.17%
EY -13.68 -10.58 -0.10 -14.30 -35.05 -33.61 -6.72 12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.49 0.62 0.31 0.51 0.73 -18.73%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 24/11/23 29/11/22 29/11/21 26/11/20 28/11/19 26/11/18 -
Price 0.04 0.055 0.085 0.11 0.07 0.14 0.26 -
P/RPS 0.67 0.84 1.72 7.29 1.46 1.56 1.76 -14.85%
P/EPS -7.31 -11.55 -944.41 -5.92 -3.07 -3.47 -16.83 -12.96%
EY -13.68 -8.66 -0.11 -16.90 -32.55 -28.81 -5.94 14.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.31 0.46 0.53 0.33 0.60 0.82 -20.29%

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