[AVI] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 55.11%
YoY- 58.01%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 386,079 440,831 408,959 316,340 363,046 321,030 312,053 3.60%
PBT 23,404 18,956 9,474 -5,730 -15,673 -15,124 4,216 33.04%
Tax 13,181 -1,984 1,158 312 2,771 3,936 -963 -
NP 36,585 16,972 10,632 -5,418 -12,902 -11,188 3,253 49.65%
-
NP to SH 34,502 18,389 10,632 -5,418 -12,902 -11,731 3,253 48.20%
-
Tax Rate -56.32% 10.47% -12.22% - - - 22.84% -
Total Cost 349,494 423,859 398,327 321,758 375,948 332,218 308,800 2.08%
-
Net Worth 171,763 171,785 172,030 196,037 177,129 178,508 185,056 -1.23%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 8,586 1,714 - - - - - -
Div Payout % 24.89% 9.32% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 171,763 171,785 172,030 196,037 177,129 178,508 185,056 -1.23%
NOSH 171,763 171,785 172,030 98,018 98,154 98,081 97,913 9.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.48% 3.85% 2.60% -1.71% -3.55% -3.49% 1.04% -
ROE 20.09% 10.70% 6.18% -2.76% -7.28% -6.57% 1.76% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 224.77 256.62 237.72 322.73 369.87 327.31 318.70 -5.65%
EPS 20.09 10.70 6.18 -5.53 -13.14 -11.96 3.32 34.97%
DPS 5.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 2.00 1.8046 1.82 1.89 -10.06%
Adjusted Per Share Value based on latest NOSH - 98,018
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 34.07 38.90 36.09 27.91 32.03 28.33 27.54 3.60%
EPS 3.04 1.62 0.94 -0.48 -1.14 -1.04 0.29 47.91%
DPS 0.76 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1516 0.1516 0.1518 0.173 0.1563 0.1575 0.1633 -1.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.46 0.20 0.22 0.33 0.20 0.30 0.22 -
P/RPS 0.20 0.08 0.09 0.10 0.05 0.09 0.07 19.11%
P/EPS 2.29 1.87 3.56 -5.97 -1.52 -2.51 6.62 -16.20%
EY 43.67 53.52 28.09 -16.75 -65.72 -39.87 15.10 19.35%
DY 10.87 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.20 0.22 0.17 0.11 0.16 0.12 25.08%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 09/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.54 0.28 0.20 0.30 0.22 0.30 0.24 -
P/RPS 0.24 0.11 0.08 0.09 0.06 0.09 0.08 20.08%
P/EPS 2.69 2.62 3.24 -5.43 -1.67 -2.51 7.22 -15.16%
EY 37.20 38.23 30.90 -18.43 -59.75 -39.87 13.84 17.90%
DY 9.26 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.28 0.20 0.15 0.12 0.16 0.13 26.77%

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