[AVI] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 3.51%
YoY- 162.75%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 407,497 399,591 467,613 373,460 301,312 349,072 333,830 3.37%
PBT 24,030 22,555 18,948 5,792 -12,623 -14,095 -11,043 -
Tax 12,756 -2,753 -1,656 1,781 554 3,513 4,470 19.08%
NP 36,786 19,802 17,292 7,573 -12,069 -10,582 -6,573 -
-
NP to SH 34,363 19,879 18,140 7,573 -12,069 -10,582 -7,116 -
-
Tax Rate -53.08% 12.21% 8.74% -30.75% - - - -
Total Cost 370,711 379,789 450,321 365,887 313,381 359,654 340,403 1.43%
-
Net Worth 283,769 171,739 252,861 240,835 183,410 178,698 176,211 8.26%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 51,594 8,586 1,714 - - - - -
Div Payout % 150.15% 43.20% 9.45% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 283,769 171,739 252,861 240,835 183,410 178,698 176,211 8.26%
NOSH 859,908 171,739 171,466 171,608 98,080 98,293 98,042 43.58%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.03% 4.96% 3.70% 2.03% -4.01% -3.03% -1.97% -
ROE 12.11% 11.58% 7.17% 3.14% -6.58% -5.92% -4.04% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 47.39 232.67 272.71 217.62 307.21 355.13 340.50 -28.00%
EPS 4.00 11.58 10.58 4.41 -12.31 -10.77 -7.26 -
DPS 6.00 5.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 1.00 1.4747 1.4034 1.87 1.818 1.7973 -24.59%
Adjusted Per Share Value based on latest NOSH - 171,608
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 35.96 35.26 41.26 32.95 26.59 30.80 29.46 3.37%
EPS 3.03 1.75 1.60 0.67 -1.06 -0.93 -0.63 -
DPS 4.55 0.76 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.1515 0.2231 0.2125 0.1618 0.1577 0.1555 8.26%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.52 0.29 0.22 0.14 0.33 0.21 0.28 -
P/RPS 1.10 0.12 0.08 0.06 0.11 0.06 0.08 54.74%
P/EPS 13.01 2.51 2.08 3.17 -2.68 -1.95 -3.86 -
EY 7.68 39.91 48.09 31.52 -37.29 -51.27 -25.92 -
DY 11.54 17.24 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.29 0.15 0.10 0.18 0.12 0.16 46.44%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 06/02/07 14/02/06 04/02/05 26/02/04 28/02/03 28/02/02 -
Price 0.43 0.46 0.21 0.21 0.33 0.21 0.25 -
P/RPS 0.91 0.20 0.08 0.10 0.11 0.06 0.07 53.31%
P/EPS 10.76 3.97 1.99 4.76 -2.68 -1.95 -3.44 -
EY 9.29 25.16 50.38 21.01 -37.29 -51.27 -29.03 -
DY 13.95 10.87 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.46 0.14 0.15 0.18 0.12 0.14 44.95%

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