[CVIEW] QoQ Annualized Quarter Result on 30-Nov-2011 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
18-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
30-Nov-2011 [#4]
Profit Trend
QoQ- 113.48%
YoY- 194.06%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 179,412 169,310 151,488 96,297 73,194 60,996 56,788 114.56%
PBT 45,810 40,398 34,260 11,763 6,905 4,314 3,200 484.84%
Tax -12,956 -11,438 -10,476 -4,055 -3,294 -224 -156 1778.22%
NP 32,854 28,960 23,784 7,708 3,610 4,090 3,044 384.87%
-
NP to SH 32,854 28,960 23,784 7,708 3,610 4,090 3,044 384.87%
-
Tax Rate 28.28% 28.31% 30.58% 34.47% 47.70% 5.19% 4.88% -
Total Cost 146,557 140,350 127,704 88,589 69,584 56,906 53,744 94.59%
-
Net Worth 159,000 148,000 139,905 133,963 128,904 128,685 100,192 35.86%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 159,000 148,000 139,905 133,963 128,904 128,685 100,192 35.86%
NOSH 100,000 100,000 99,932 99,973 99,926 99,756 100,192 -0.12%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 18.31% 17.10% 15.70% 8.00% 4.93% 6.71% 5.36% -
ROE 20.66% 19.57% 17.00% 5.75% 2.80% 3.18% 3.04% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 179.41 169.31 151.59 96.32 73.25 61.15 56.68 114.82%
EPS 32.85 28.96 23.80 7.71 3.61 4.10 3.04 385.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.48 1.40 1.34 1.29 1.29 1.00 36.03%
Adjusted Per Share Value based on latest NOSH - 100,000
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 179.41 169.31 151.49 96.30 73.19 61.00 56.79 114.55%
EPS 32.85 28.96 23.78 7.71 3.61 4.09 3.04 385.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.48 1.3991 1.3396 1.289 1.2869 1.0019 35.86%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.75 0.79 0.66 0.61 0.595 0.56 0.50 -
P/RPS 0.42 0.47 0.44 0.63 0.81 0.92 0.88 -38.79%
P/EPS 2.28 2.73 2.77 7.91 14.92 12.03 16.46 -73.06%
EY 43.81 36.66 36.06 12.64 6.70 8.31 6.08 270.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.47 0.46 0.46 0.43 0.50 -4.02%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 23/10/12 24/07/12 25/04/12 18/01/12 27/10/11 25/07/11 28/04/11 -
Price 0.82 0.70 0.90 0.65 0.62 0.59 0.51 -
P/RPS 0.46 0.41 0.59 0.67 0.85 0.96 0.90 -35.94%
P/EPS 2.50 2.42 3.78 8.43 15.55 12.67 16.79 -71.74%
EY 40.07 41.37 26.44 11.86 6.43 7.89 5.96 254.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.64 0.49 0.48 0.46 0.51 1.29%

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