[CVIEW] QoQ Quarter Result on 29-Feb-2012 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- 25.97%
YoY- 681.34%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 58,014 49,904 46,783 37,872 41,401 24,398 16,301 132.56%
PBT 18,382 14,159 11,634 8,565 6,304 3,022 1,597 407.52%
Tax -5,002 -3,998 -3,100 -2,619 -1,584 -2,359 -73 1561.63%
NP 13,380 10,161 8,534 5,946 4,720 663 1,524 323.89%
-
NP to SH 13,380 10,161 8,534 5,946 4,720 663 1,524 323.89%
-
Tax Rate 27.21% 28.24% 26.65% 30.58% 25.13% 78.06% 4.57% -
Total Cost 44,634 39,743 38,249 31,926 36,681 23,735 14,777 108.53%
-
Net Worth 172,000 159,000 148,000 139,905 134,000 129,586 129,339 20.86%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 172,000 159,000 148,000 139,905 134,000 129,586 129,339 20.86%
NOSH 100,000 100,000 100,000 99,932 100,000 100,454 100,263 -0.17%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 23.06% 20.36% 18.24% 15.70% 11.40% 2.72% 9.35% -
ROE 7.78% 6.39% 5.77% 4.25% 3.52% 0.51% 1.18% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 58.01 49.90 46.78 37.90 41.40 24.29 16.26 132.94%
EPS 13.38 10.16 8.53 5.95 4.72 0.66 1.52 324.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.48 1.40 1.34 1.29 1.29 21.07%
Adjusted Per Share Value based on latest NOSH - 99,932
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 58.01 49.90 46.78 37.87 41.40 24.40 16.30 132.56%
EPS 13.38 10.16 8.53 5.95 4.72 0.66 1.52 324.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.48 1.3991 1.34 1.2959 1.2934 20.86%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.05 0.75 0.79 0.66 0.61 0.595 0.56 -
P/RPS 1.85 1.50 1.69 1.74 1.47 2.45 3.44 -33.79%
P/EPS 7.85 7.38 9.26 11.09 12.92 89.75 35.97 -63.65%
EY 12.74 13.55 10.80 9.02 7.74 1.11 2.78 175.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.53 0.47 0.46 0.46 0.43 26.17%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 23/10/12 24/07/12 25/04/12 18/01/12 27/10/11 25/07/11 -
Price 1.12 0.82 0.70 0.90 0.65 0.62 0.59 -
P/RPS 1.98 1.64 1.50 2.37 1.57 2.55 3.63 -33.16%
P/EPS 8.37 8.07 8.20 15.13 13.77 93.52 37.90 -63.36%
EY 11.95 12.39 12.19 6.61 7.26 1.07 2.64 172.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.47 0.64 0.49 0.48 0.46 25.84%

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