[CVIEW] QoQ Annualized Quarter Result on 31-Aug-2011 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-Aug-2011 [#3]
Profit Trend
QoQ- -11.72%
YoY- 141.82%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 169,310 151,488 96,297 73,194 60,996 56,788 23,258 275.15%
PBT 40,398 34,260 11,763 6,905 4,314 3,200 -8,545 -
Tax -11,438 -10,476 -4,055 -3,294 -224 -156 350 -
NP 28,960 23,784 7,708 3,610 4,090 3,044 -8,195 -
-
NP to SH 28,960 23,784 7,708 3,610 4,090 3,044 -8,195 -
-
Tax Rate 28.31% 30.58% 34.47% 47.70% 5.19% 4.88% - -
Total Cost 140,350 127,704 88,589 69,584 56,906 53,744 31,453 170.79%
-
Net Worth 148,000 139,905 133,963 128,904 128,685 100,192 125,923 11.35%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 148,000 139,905 133,963 128,904 128,685 100,192 125,923 11.35%
NOSH 100,000 99,932 99,973 99,926 99,756 100,192 99,939 0.04%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 17.10% 15.70% 8.00% 4.93% 6.71% 5.36% -35.24% -
ROE 19.57% 17.00% 5.75% 2.80% 3.18% 3.04% -6.51% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 169.31 151.59 96.32 73.25 61.15 56.68 23.27 275.03%
EPS 28.96 23.80 7.71 3.61 4.10 3.04 -8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.40 1.34 1.29 1.29 1.00 1.26 11.31%
Adjusted Per Share Value based on latest NOSH - 100,454
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 169.31 151.49 96.30 73.19 61.00 56.79 23.26 275.13%
EPS 28.96 23.78 7.71 3.61 4.09 3.04 -8.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.3991 1.3396 1.289 1.2869 1.0019 1.2592 11.36%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.79 0.66 0.61 0.595 0.56 0.50 0.41 -
P/RPS 0.47 0.44 0.63 0.81 0.92 0.88 1.76 -58.49%
P/EPS 2.73 2.77 7.91 14.92 12.03 16.46 -5.00 -
EY 36.66 36.06 12.64 6.70 8.31 6.08 -20.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.46 0.46 0.43 0.50 0.33 37.10%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 24/07/12 25/04/12 18/01/12 27/10/11 25/07/11 28/04/11 26/01/11 -
Price 0.70 0.90 0.65 0.62 0.59 0.51 0.50 -
P/RPS 0.41 0.59 0.67 0.85 0.96 0.90 2.15 -66.83%
P/EPS 2.42 3.78 8.43 15.55 12.67 16.79 -6.10 -
EY 41.37 26.44 11.86 6.43 7.89 5.96 -16.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.64 0.49 0.48 0.46 0.51 0.40 11.33%

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