[AVI] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 18,395 12,861 4,186 12,744 21,583 28,512 42,546 -13.04% YoY % 43.03% 207.24% -67.15% -40.95% -24.30% -32.99% - Horiz. % 43.24% 30.23% 9.84% 29.95% 50.73% 67.01% 100.00%
PBT -3,776 658 -3,705 -14,832 -26,457 -5,640 -406 44.99% YoY % -673.86% 117.76% 75.02% 43.94% -369.10% -1,289.16% - Horiz. % 930.05% -162.07% 912.56% 3,653.20% 6,516.50% 1,389.16% 100.00%
Tax 128 1,255 1,414 1,376 1,851 1,105 -231 - YoY % -89.80% -11.24% 2.76% -25.66% 67.51% 578.35% - Horiz. % -55.41% -543.29% -612.12% -595.67% -801.30% -478.35% 100.00%
NP -3,648 1,913 -2,291 -13,456 -24,606 -4,535 -637 33.74% YoY % -290.70% 183.50% 82.97% 45.31% -442.58% -611.93% - Horiz. % 572.68% -300.31% 359.65% 2,112.40% 3,862.79% 711.93% 100.00%
NP to SH -3,047 1,853 -1,792 -13,059 -24,514 -4,466 -793 25.14% YoY % -264.44% 203.40% 86.28% 46.73% -448.90% -463.18% - Horiz. % 384.24% -233.67% 225.98% 1,646.78% 3,091.30% 563.18% 100.00%
Tax Rate - % -190.73 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 22,043 10,948 6,477 26,200 46,189 33,047 43,183 -10.60% YoY % 101.34% 69.03% -75.28% -43.28% 39.77% -23.47% - Horiz. % 51.05% 25.35% 15.00% 60.67% 106.96% 76.53% 100.00%
Net Worth 206,258 225,801 198,136 201,656 253,702 277,999 292,251 -5.64% YoY % -8.66% 13.96% -1.75% -20.51% -8.74% -4.88% - Horiz. % 70.58% 77.26% 67.80% 69.00% 86.81% 95.12% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 206,258 225,801 198,136 201,656 253,702 277,999 292,251 -5.64% YoY % -8.66% 13.96% -1.75% -20.51% -8.74% -4.88% - Horiz. % 70.58% 77.26% 67.80% 69.00% 86.81% 95.12% 100.00%
NOSH 1,133,288 1,008,945 944,406 915,789 858,552 858,552 858,552 4.73% YoY % 12.32% 6.83% 3.12% 6.67% 0.00% 0.00% - Horiz. % 132.00% 117.52% 110.00% 106.67% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -19.83 % 14.87 % -54.73 % -105.59 % -114.01 % -15.91 % -1.50 % 53.74% YoY % -233.36% 127.17% 48.17% 7.39% -616.59% -960.67% - Horiz. % 1,322.00% -991.33% 3,648.67% 7,039.33% 7,600.67% 1,060.67% 100.00%
ROE -1.48 % 0.82 % -0.90 % -6.48 % -9.66 % -1.61 % -0.27 % 32.77% YoY % -280.49% 191.11% 86.11% 32.92% -500.00% -496.30% - Horiz. % 548.15% -303.70% 333.33% 2,400.00% 3,577.78% 596.30% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.62 1.27 0.44 1.39 2.51 3.32 4.96 -17.01% YoY % 27.56% 188.64% -68.35% -44.62% -24.40% -33.06% - Horiz. % 32.66% 25.60% 8.87% 28.02% 50.60% 66.94% 100.00%
EPS -0.27 0.18 -0.19 -1.43 -2.86 -0.52 -0.09 20.08% YoY % -250.00% 194.74% 86.71% 50.00% -450.00% -477.78% - Horiz. % 300.00% -200.00% 211.11% 1,588.89% 3,177.78% 577.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1820 0.2238 0.2098 0.2202 0.2955 0.3238 0.3404 -9.90% YoY % -18.68% 6.67% -4.72% -25.48% -8.74% -4.88% - Horiz. % 53.47% 65.75% 61.63% 64.69% 86.81% 95.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,133,288 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1.62 1.13 0.37 1.12 1.90 2.52 3.75 -13.05% YoY % 43.36% 205.41% -66.96% -41.05% -24.60% -32.80% - Horiz. % 43.20% 30.13% 9.87% 29.87% 50.67% 67.20% 100.00%
EPS -0.27 0.16 -0.16 -1.15 -2.16 -0.39 -0.07 25.22% YoY % -268.75% 200.00% 86.09% 46.76% -453.85% -457.14% - Horiz. % 385.71% -228.57% 228.57% 1,642.86% 3,085.71% 557.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1820 0.1992 0.1748 0.1779 0.2239 0.2453 0.2579 -5.64% YoY % -8.63% 13.96% -1.74% -20.54% -8.72% -4.89% - Horiz. % 70.57% 77.24% 67.78% 68.98% 86.82% 95.11% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.0600 0.0950 0.1050 0.0500 0.1300 0.3150 0.3400 -
P/RPS 3.70 7.45 23.69 3.59 5.17 9.49 6.86 -9.77% YoY % -50.34% -68.55% 559.89% -30.56% -45.52% 38.34% - Horiz. % 53.94% 108.60% 345.34% 52.33% 75.36% 138.34% 100.00%
P/EPS -22.32 51.73 -55.34 -3.51 -4.55 -60.56 -368.11 -37.31% YoY % -143.15% 193.48% -1,476.64% 22.86% 92.49% 83.55% - Horiz. % 6.06% -14.05% 15.03% 0.95% 1.24% 16.45% 100.00%
EY -4.48 1.93 -1.81 -28.52 -21.96 -1.65 -0.27 59.67% YoY % -332.12% 206.63% 93.65% -29.87% -1,230.91% -511.11% - Horiz. % 1,659.26% -714.81% 670.37% 10,562.96% 8,133.33% 611.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.33 0.42 0.50 0.23 0.44 0.97 1.00 -16.86% YoY % -21.43% -16.00% 117.39% -47.73% -54.64% -3.00% - Horiz. % 33.00% 42.00% 50.00% 23.00% 44.00% 97.00% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 30/05/22 - 30/06/20 30/05/19 28/05/18 29/05/17 -
Price 0.0650 0.0750 0.1100 0.0700 0.1650 0.2400 0.3400 -
P/RPS 4.00 5.88 24.82 5.03 6.56 7.23 6.86 -8.59% YoY % -31.97% -76.31% 393.44% -23.32% -9.27% 5.39% - Horiz. % 58.31% 85.71% 361.81% 73.32% 95.63% 105.39% 100.00%
P/EPS -24.18 40.84 -57.97 -4.91 -5.78 -46.14 -368.11 -36.47% YoY % -159.21% 170.45% -1,080.65% 15.05% 87.47% 87.47% - Horiz. % 6.57% -11.09% 15.75% 1.33% 1.57% 12.53% 100.00%
EY -4.14 2.45 -1.72 -20.37 -17.30 -2.17 -0.27 57.59% YoY % -268.98% 242.44% 91.56% -17.75% -697.23% -703.70% - Horiz. % 1,533.33% -907.41% 637.04% 7,544.44% 6,407.41% 803.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.36 0.34 0.52 0.32 0.56 0.74 1.00 -15.65% YoY % 5.88% -34.62% 62.50% -42.86% -24.32% -26.00% - Horiz. % 36.00% 34.00% 52.00% 32.00% 56.00% 74.00% 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 
