[AVI] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -21.92%
YoY- -9.98%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 440,831 408,959 316,340 363,046 321,030 312,053 185,717 15.48%
PBT 18,956 9,474 -5,730 -15,673 -15,124 4,216 7,319 17.17%
Tax -1,984 1,158 312 2,771 3,936 -963 -201 46.43%
NP 16,972 10,632 -5,418 -12,902 -11,188 3,253 7,118 15.57%
-
NP to SH 18,389 10,632 -5,418 -12,902 -11,731 3,253 7,118 17.13%
-
Tax Rate 10.47% -12.22% - - - 22.84% 2.75% -
Total Cost 423,859 398,327 321,758 375,948 332,218 308,800 178,599 15.48%
-
Net Worth 171,785 172,030 196,037 177,129 178,508 185,056 180,841 -0.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 1,714 - - - - - - -
Div Payout % 9.32% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 171,785 172,030 196,037 177,129 178,508 185,056 180,841 -0.85%
NOSH 171,785 172,030 98,018 98,154 98,081 97,913 98,283 9.74%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.85% 2.60% -1.71% -3.55% -3.49% 1.04% 3.83% -
ROE 10.70% 6.18% -2.76% -7.28% -6.57% 1.76% 3.94% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 256.62 237.72 322.73 369.87 327.31 318.70 188.96 5.23%
EPS 10.70 6.18 -5.53 -13.14 -11.96 3.32 7.24 6.72%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 2.00 1.8046 1.82 1.89 1.84 -9.65%
Adjusted Per Share Value based on latest NOSH - 98,154
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.90 36.09 27.91 32.03 28.33 27.54 16.39 15.48%
EPS 1.62 0.94 -0.48 -1.14 -1.04 0.29 0.63 17.03%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.1518 0.173 0.1563 0.1575 0.1633 0.1596 -0.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.20 0.22 0.33 0.20 0.30 0.22 0.74 -
P/RPS 0.08 0.09 0.10 0.05 0.09 0.07 0.39 -23.19%
P/EPS 1.87 3.56 -5.97 -1.52 -2.51 6.62 10.22 -24.64%
EY 53.52 28.09 -16.75 -65.72 -39.87 15.10 9.79 32.70%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.17 0.11 0.16 0.12 0.40 -10.90%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 09/05/05 31/05/04 30/05/03 31/05/02 31/05/01 - -
Price 0.28 0.20 0.30 0.22 0.30 0.24 0.00 -
P/RPS 0.11 0.08 0.09 0.06 0.09 0.08 0.00 -
P/EPS 2.62 3.24 -5.43 -1.67 -2.51 7.22 0.00 -
EY 38.23 30.90 -18.43 -59.75 -39.87 13.84 0.00 -
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.15 0.12 0.16 0.13 0.00 -

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