[AVI] YoY TTM Result on 31-Mar-2011 [#4]

Stock
[AVI] AVILLION BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 208.45%
YoY- 474.51%
Quarter Report
Latest QR
Upcoming QR
AVI's Result
AVI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 208,872 216,356 240,040 504,366 457,479 553,618 413,556 -10.75%
PBT 3,458 3,102 2,719 3,116 2,932 14,692 22,455 -26.77%
Tax -920 -1,122 -1,170 -2,430 -2,464 -4,664 -4,302 -22.66%
NP 2,538 1,980 1,549 686 468 10,028 18,153 -27.94%
-
NP to SH 2,013 1,775 1,633 1,528 -408 9,398 17,302 -30.11%
-
Tax Rate 26.60% 36.17% 43.03% 77.98% 84.04% 31.75% 19.16% -
Total Cost 206,334 214,376 238,491 503,680 457,011 543,590 395,403 -10.26%
-
Net Worth 349,859 345,910 360,719 350,768 344,694 356,516 258,337 5.18%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - 40,218 197,257 -
Div Payout % - - - - - 427.95% 1,140.09% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 349,859 345,910 360,719 350,768 344,694 356,516 258,337 5.18%
NOSH 858,552 858,552 858,552 880,000 870,000 893,750 856,842 0.03%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 1.22% 0.92% 0.65% 0.14% 0.10% 1.81% 4.39% -
ROE 0.58% 0.51% 0.45% 0.44% -0.12% 2.64% 6.70% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 24.33 25.20 26.67 57.31 52.58 61.94 48.27 -10.78%
EPS 0.23 0.21 0.18 0.17 -0.05 1.05 2.02 -30.36%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 23.02 -
NAPS 0.4075 0.4029 0.4008 0.3986 0.3962 0.3989 0.3015 5.14%
Adjusted Per Share Value based on latest NOSH - 880,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 18.43 19.09 21.18 44.50 40.37 48.85 36.49 -10.75%
EPS 0.18 0.16 0.14 0.13 -0.04 0.83 1.53 -29.98%
DPS 0.00 0.00 0.00 0.00 0.00 3.55 17.41 -
NAPS 0.3087 0.3052 0.3183 0.3095 0.3042 0.3146 0.228 5.17%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.43 0.39 0.41 0.68 0.40 0.58 0.49 -
P/RPS 1.77 1.55 1.54 1.19 0.76 0.94 1.02 9.61%
P/EPS 183.40 188.64 225.96 391.62 -852.94 55.16 24.27 40.06%
EY 0.55 0.53 0.44 0.26 -0.12 1.81 4.12 -28.49%
DY 0.00 0.00 0.00 0.00 0.00 7.76 46.98 -
P/NAPS 1.06 0.97 1.02 1.71 1.01 1.45 1.63 -6.91%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.405 0.405 0.41 0.65 0.71 0.48 0.55 -
P/RPS 1.66 1.61 1.54 1.13 1.35 0.77 1.14 6.46%
P/EPS 172.73 195.89 225.96 374.35 -1,513.97 45.65 27.24 36.02%
EY 0.58 0.51 0.44 0.27 -0.07 2.19 3.67 -26.46%
DY 0.00 0.00 0.00 0.00 0.00 9.38 41.86 -
P/NAPS 0.99 1.01 1.02 1.63 1.79 1.20 1.82 -9.64%

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