[AVI] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 19,103 16,261 13,068 12,861 13,796 3,236 2,319 306.32% QoQ % 17.48% 24.43% 1.61% -6.78% 326.33% 39.54% - Horiz. % 823.76% 701.21% 563.52% 554.59% 594.91% 139.54% 100.00%
PBT 725 -562 -1,683 658 396 -5,943 -6,175 - QoQ % 229.00% 66.61% -355.78% 66.16% 106.66% 3.76% - Horiz. % -11.74% 9.10% 27.26% -10.66% -6.41% 96.24% 100.00%
Tax -69 -75 -92 1,255 -1 -7 0 - QoQ % 8.00% 18.48% -107.33% 125,600.00% 85.71% 0.00% - Horiz. % 985.71% 1,071.43% 1,314.29% -17,928.57% 14.29% 100.00% -
NP 656 -637 -1,775 1,913 395 -5,950 -6,175 - QoQ % 202.98% 64.11% -192.79% 384.30% 106.64% 3.64% - Horiz. % -10.62% 10.32% 28.74% -30.98% -6.40% 96.36% 100.00%
NP to SH 656 -573 -1,800 1,853 418 -5,928 -6,018 - QoQ % 214.49% 68.17% -197.14% 343.30% 107.05% 1.50% - Horiz. % -10.90% 9.52% 29.91% -30.79% -6.95% 98.50% 100.00%
Tax Rate 9.52 % - % - % -190.73 % 0.25 % - % - % - QoQ % 0.00% 0.00% 0.00% -76,392.00% 0.00% 0.00% - Horiz. % 3,808.00% 0.00% 0.00% -76,292.00% 100.00% - -
Total Cost 18,447 16,898 14,843 10,948 13,401 9,186 8,494 67.47% QoQ % 9.17% 13.84% 35.58% -18.30% 45.89% 8.15% - Horiz. % 217.18% 198.94% 174.75% 128.89% 157.77% 108.15% 100.00%
Net Worth 209,318 208,978 209,091 225,801 223,178 201,411 192,233 5.82% QoQ % 0.16% -0.05% -7.40% 1.18% 10.81% 4.77% - Horiz. % 108.89% 108.71% 108.77% 117.46% 116.10% 104.77% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 209,318 208,978 209,091 225,801 223,178 201,411 192,233 5.82% QoQ % 0.16% -0.05% -7.40% 1.18% 10.81% 4.77% - Horiz. % 108.89% 108.71% 108.77% 117.46% 116.10% 104.77% 100.00%
NOSH 1,133,288 1,133,288 1,133,288 1,008,945 1,008,945 961,851 945,101 12.83% QoQ % 0.00% 0.00% 12.32% 0.00% 4.90% 1.77% - Horiz. % 119.91% 119.91% 119.91% 106.76% 106.76% 101.77% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.43 % -3.92 % -13.58 % 14.87 % 2.86 % -183.87 % -266.28 % - QoQ % 187.50% 71.13% -191.32% 419.93% 101.56% 30.95% - Horiz. % -1.29% 1.47% 5.10% -5.58% -1.07% 69.05% 100.00%
ROE 0.31 % -0.27 % -0.86 % 0.82 % 0.19 % -2.94 % -3.13 % - QoQ % 214.81% 68.60% -204.88% 331.58% 106.46% 6.07% - Horiz. % -9.90% 8.63% 27.48% -26.20% -6.07% 93.93% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.69 1.43 1.15 1.27 1.37 0.34 0.25 256.28% QoQ % 18.18% 24.35% -9.45% -7.30% 302.94% 36.00% - Horiz. % 676.00% 572.00% 460.00% 508.00% 548.00% 136.00% 100.00%
EPS 0.06 -0.05 -0.16 0.18 0.04 -0.62 -0.64 - QoQ % 220.00% 68.75% -188.89% 350.00% 106.45% 3.12% - Horiz. % -9.38% 7.81% 25.00% -28.13% -6.25% 96.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1847 0.1844 0.1845 0.2238 0.2212 0.2094 0.2034 -6.21% QoQ % 0.16% -0.05% -17.56% 1.18% 5.64% 2.95% - Horiz. % 90.81% 90.66% 90.71% 110.03% 108.75% 102.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.69 1.43 1.15 1.13 1.22 0.29 0.20 313.25% QoQ % 18.18% 24.35% 1.77% -7.38% 320.69% 45.00% - Horiz. % 845.00% 715.00% 575.00% 565.00% 610.00% 145.00% 100.00%
EPS 0.06 -0.05 -0.16 0.16 0.04 -0.52 -0.53 - QoQ % 220.00% 68.75% -200.00% 300.00% 107.69% 1.89% - Horiz. % -11.32% 9.43% 30.19% -30.19% -7.55% 98.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1847 0.1844 0.1845 0.1992 0.1969 0.1777 0.1696 5.83% QoQ % 0.16% -0.05% -7.38% 1.17% 10.80% 4.78% - Horiz. % 108.90% 108.73% 108.79% 117.45% 116.10% 104.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.0800 0.0900 0.0900 0.0950 0.1050 0.1300 0.1150 -
P/RPS 4.75 6.27 7.81 7.45 7.68 38.64 46.87 -78.17% QoQ % -24.24% -19.72% 4.83% -2.99% -80.12% -17.56% - Horiz. % 10.13% 13.38% 16.66% 15.90% 16.39% 82.44% 100.00%
P/EPS 138.21 -178.00 -56.66 51.73 253.44 -21.09 -18.06 - QoQ % 177.65% -214.15% -209.53% -79.59% 1,301.71% -16.78% - Horiz. % -765.28% 985.60% 313.73% -286.43% -1,403.32% 116.78% 100.00%
EY 0.72 -0.56 -1.76 1.93 0.39 -4.74 -5.54 - QoQ % 228.57% 68.18% -191.19% 394.87% 108.23% 14.44% - Horiz. % -13.00% 10.11% 31.77% -34.84% -7.04% 85.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.43 0.49 0.49 0.42 0.47 0.62 0.57 -17.09% QoQ % -12.24% 0.00% 16.67% -10.64% -24.19% 8.77% - Horiz. % 75.44% 85.96% 85.96% 73.68% 82.46% 108.77% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 23/02/22 29/11/21 29/09/21 -
Price 0.0800 0.0850 0.1000 0.0750 0.0950 0.1100 0.1300 -
P/RPS 4.75 5.92 8.67 5.88 6.95 32.70 52.98 -79.88% QoQ % -19.76% -31.72% 47.45% -15.40% -78.75% -38.28% - Horiz. % 8.97% 11.17% 16.36% 11.10% 13.12% 61.72% 100.00%
P/EPS 138.21 -168.11 -62.96 40.84 229.31 -17.85 -20.42 - QoQ % 182.21% -167.01% -254.16% -82.19% 1,384.65% 12.59% - Horiz. % -676.84% 823.26% 308.33% -200.00% -1,122.97% 87.41% 100.00%
EY 0.72 -0.59 -1.59 2.45 0.44 -5.60 -4.90 - QoQ % 222.03% 62.89% -164.90% 456.82% 107.86% -14.29% - Horiz. % -14.69% 12.04% 32.45% -50.00% -8.98% 114.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.43 0.46 0.54 0.34 0.43 0.53 0.64 -23.23% QoQ % -6.52% -14.81% 58.82% -20.93% -18.87% -17.19% - Horiz. % 67.19% 71.88% 84.38% 53.12% 67.19% 82.81% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CondensedFinReport31Mar2022.pdf 
