[CVIEW] QoQ Annualized Quarter Result on 29-Feb-2004 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
29-Feb-2004 [#1]
Profit Trend
QoQ- -96.53%
YoY- 125.37%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 85,700 66,217 64,982 29,084 68,971 37,110 27,720 111.78%
PBT 14,338 12,193 14,678 1,220 25,153 6,374 1,934 278.82%
Tax -4,624 -3,610 -4,456 -604 -7,380 -2,034 -882 200.87%
NP 9,714 8,582 10,222 616 17,773 4,340 1,052 338.35%
-
NP to SH 9,714 8,582 10,222 616 17,773 4,340 1,052 338.35%
-
Tax Rate 32.25% 29.61% 30.36% 49.51% 29.34% 31.91% 45.60% -
Total Cost 75,986 57,634 54,760 28,468 51,198 32,770 26,668 100.60%
-
Net Worth 158,062 160,924 160,031 162,213 157,964 145,776 141,920 7.42%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 5,001 - - - 7,498 - - -
Div Payout % 51.49% - - - 42.19% - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 158,062 160,924 160,031 162,213 157,964 145,776 141,920 7.42%
NOSH 100,039 99,953 100,019 102,666 99,977 99,846 99,245 0.53%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 11.33% 12.96% 15.73% 2.12% 25.77% 11.69% 3.80% -
ROE 6.15% 5.33% 6.39% 0.38% 11.25% 2.98% 0.74% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 85.67 66.25 64.97 28.33 68.99 37.17 27.93 110.67%
EPS 9.71 8.59 10.22 0.60 17.77 4.35 1.06 336.03%
DPS 5.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.58 1.61 1.60 1.58 1.58 1.46 1.43 6.85%
Adjusted Per Share Value based on latest NOSH - 102,666
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 85.70 66.22 64.98 29.08 68.97 37.11 27.72 111.78%
EPS 9.71 8.58 10.22 0.62 17.77 4.34 1.05 338.79%
DPS 5.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.5806 1.6092 1.6003 1.6221 1.5796 1.4578 1.4192 7.42%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.59 1.65 1.72 1.60 1.43 1.00 0.98 -
P/RPS 1.86 2.49 2.65 5.65 2.07 2.69 3.51 -34.43%
P/EPS 16.37 19.22 16.83 266.67 8.04 23.01 92.45 -68.36%
EY 6.11 5.20 5.94 0.38 12.43 4.35 1.08 216.50%
DY 3.14 0.00 0.00 0.00 5.24 0.00 0.00 -
P/NAPS 1.01 1.02 1.08 1.01 0.91 0.68 0.69 28.82%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 24/01/05 07/10/04 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 -
Price 1.58 1.61 1.69 1.80 1.41 1.44 1.00 -
P/RPS 1.84 2.43 2.60 6.35 2.04 3.87 3.58 -35.75%
P/EPS 16.27 18.75 16.54 300.00 7.93 33.13 94.34 -68.91%
EY 6.15 5.33 6.05 0.33 12.61 3.02 1.06 221.85%
DY 3.16 0.00 0.00 0.00 5.32 0.00 0.00 -
P/NAPS 1.00 1.00 1.06 1.14 0.89 0.99 0.70 26.76%

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