[CVIEW] YoY Annualized Quarter Result on 31-Aug-2005 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-Aug-2005 [#3]
Profit Trend
QoQ- 7.6%
YoY- -55.45%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 31,786 65,038 15,706 52,694 66,217 37,110 44,397 -5.41%
PBT -6,293 5,550 -16,244 5,908 12,193 6,374 17,520 -
Tax 1,004 -3,437 1,764 -2,084 -3,610 -2,034 -4,177 -
NP -5,289 2,113 -14,480 3,824 8,582 4,340 13,342 -
-
NP to SH -5,289 2,113 -14,480 3,824 8,582 4,340 13,342 -
-
Tax Rate - 61.93% - 35.27% 29.61% 31.91% 23.84% -
Total Cost 37,075 62,925 30,186 48,870 57,634 32,770 31,054 2.99%
-
Net Worth 144,890 144,543 147,000 158,889 160,924 145,776 128,412 2.03%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - 3,668 -
Div Payout % - - - - - - 27.50% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 144,890 144,543 147,000 158,889 160,924 145,776 128,412 2.03%
NOSH 99,924 99,685 100,000 99,930 99,953 99,846 91,723 1.43%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin -16.64% 3.25% -92.19% 7.26% 12.96% 11.69% 30.05% -
ROE -3.65% 1.46% -9.85% 2.41% 5.33% 2.98% 10.39% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 31.81 65.24 15.71 52.73 66.25 37.17 48.40 -6.75%
EPS -5.29 2.12 -14.48 3.83 8.59 4.35 14.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.45 1.45 1.47 1.59 1.61 1.46 1.40 0.58%
Adjusted Per Share Value based on latest NOSH - 100,091
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 31.79 65.04 15.71 52.69 66.22 37.11 44.40 -5.41%
EPS -5.29 2.11 -14.48 3.82 8.58 4.34 13.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.67 -
NAPS 1.4489 1.4454 1.47 1.5889 1.6092 1.4578 1.2841 2.03%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.50 0.60 1.14 1.46 1.65 1.00 1.11 -
P/RPS 1.57 0.92 7.26 2.77 2.49 2.69 2.29 -6.09%
P/EPS -9.45 28.30 -7.87 38.15 19.22 23.01 7.63 -
EY -10.59 3.53 -12.70 2.62 5.20 4.35 13.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
P/NAPS 0.34 0.41 0.78 0.92 1.02 0.68 0.79 -13.09%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 30/10/08 24/10/07 18/10/06 20/10/05 07/10/04 22/10/03 22/10/02 -
Price 0.58 0.63 1.05 1.20 1.61 1.44 1.10 -
P/RPS 1.82 0.97 6.69 2.28 2.43 3.87 2.27 -3.61%
P/EPS -10.96 29.72 -7.25 31.36 18.75 33.13 7.56 -
EY -9.13 3.37 -13.79 3.19 5.33 3.02 13.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 0.40 0.43 0.71 0.75 1.00 0.99 0.79 -10.71%

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