[AVI] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[AVI] AVILLION BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -22.5%
YoY- 41.5%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 201,138 182,736 213,702 219,300 290,609 526,676 431,764 -11.94%
PBT -7,155 1,977 4,235 2,575 3,062 1,274 6,396 -
Tax -1,444 -910 -895 -1,257 -2,408 -2,571 -4,744 -17.97%
NP -8,599 1,067 3,340 1,318 654 -1,297 1,652 -
-
NP to SH -8,786 901 2,744 1,374 971 -1,409 1,962 -
-
Tax Rate - 46.03% 21.13% 48.82% 78.64% 201.81% 74.17% -
Total Cost 209,737 181,669 210,362 217,982 289,955 527,973 430,112 -11.27%
-
Net Worth 347,179 351,233 349,430 344,708 345,574 323,648 346,721 0.02%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 40,218 -
Div Payout % - - - - - - 2,049.89% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 347,179 351,233 349,430 344,708 345,574 323,648 346,721 0.02%
NOSH 858,552 858,552 858,552 858,552 862,857 817,500 864,642 -0.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -4.28% 0.58% 1.56% 0.60% 0.23% -0.25% 0.38% -
ROE -2.53% 0.26% 0.79% 0.40% 0.28% -0.44% 0.57% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.23 21.28 24.89 25.54 33.68 64.43 49.94 -11.97%
EPS -1.01 0.10 0.32 0.16 0.11 -0.17 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.65 -
NAPS 0.4009 0.4091 0.407 0.4015 0.4005 0.3959 0.401 -0.00%
Adjusted Per Share Value based on latest NOSH - 858,552
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.75 16.12 18.86 19.35 25.64 46.47 38.10 -11.94%
EPS -0.78 0.08 0.24 0.12 0.09 -0.12 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
NAPS 0.3063 0.3099 0.3083 0.3042 0.3049 0.2856 0.3059 0.02%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.38 0.38 0.46 0.41 0.40 0.67 0.40 -
P/RPS 1.64 1.79 1.85 1.61 1.19 1.04 0.80 12.70%
P/EPS -37.46 362.10 143.93 256.19 355.45 -388.73 176.28 -
EY -2.67 0.28 0.69 0.39 0.28 -0.26 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.63 -
P/NAPS 0.95 0.93 1.13 1.02 1.00 1.69 1.00 -0.85%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.395 0.375 0.44 0.42 0.40 0.65 0.43 -
P/RPS 1.70 1.76 1.77 1.64 1.19 1.01 0.86 12.02%
P/EPS -38.93 357.33 137.67 262.44 355.45 -377.13 189.50 -
EY -2.57 0.28 0.73 0.38 0.28 -0.27 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.82 -
P/NAPS 0.99 0.92 1.08 1.05 1.00 1.64 1.07 -1.28%

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