[CVIEW] YoY Annualized Quarter Result on 31-Aug-2009 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
12-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2009
Quarter
31-Aug-2009 [#3]
Profit Trend
QoQ- -52.01%
YoY- 1.94%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 179,412 73,194 24,292 41,992 31,786 65,038 15,706 50.01%
PBT 45,810 6,905 -8,073 -2,225 -6,293 5,550 -16,244 -
Tax -12,956 -3,294 -560 -2,961 1,004 -3,437 1,764 -
NP 32,854 3,610 -8,633 -5,186 -5,289 2,113 -14,480 -
-
NP to SH 32,854 3,610 -8,633 -5,186 -5,289 2,113 -14,480 -
-
Tax Rate 28.28% 47.70% - - - 61.93% - -
Total Cost 146,557 69,584 32,925 47,178 37,075 62,925 30,186 30.09%
-
Net Worth 159,000 128,904 127,901 134,999 144,890 144,543 147,000 1.31%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 159,000 128,904 127,901 134,999 144,890 144,543 147,000 1.31%
NOSH 100,000 99,926 99,922 99,999 99,924 99,685 100,000 0.00%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 18.31% 4.93% -35.54% -12.35% -16.64% 3.25% -92.19% -
ROE 20.66% 2.80% -6.75% -3.84% -3.65% 1.46% -9.85% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 179.41 73.25 24.31 41.99 31.81 65.24 15.71 50.00%
EPS 32.85 3.61 -8.64 -5.19 -5.29 2.12 -14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.29 1.28 1.35 1.45 1.45 1.47 1.31%
Adjusted Per Share Value based on latest NOSH - 100,183
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 179.41 73.19 24.29 41.99 31.79 65.04 15.71 50.00%
EPS 32.85 3.61 -8.63 -5.19 -5.29 2.11 -14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.289 1.279 1.35 1.4489 1.4454 1.47 1.31%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.75 0.595 0.60 0.51 0.50 0.60 1.14 -
P/RPS 0.42 0.81 2.47 1.21 1.57 0.92 7.26 -37.78%
P/EPS 2.28 14.92 -6.94 -9.83 -9.45 28.30 -7.87 -
EY 43.81 6.70 -14.40 -10.17 -10.59 3.53 -12.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.47 0.38 0.34 0.41 0.78 -8.08%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 23/10/12 27/10/11 27/10/10 12/10/09 30/10/08 24/10/07 18/10/06 -
Price 0.82 0.62 0.52 0.61 0.58 0.63 1.05 -
P/RPS 0.46 0.85 2.14 1.45 1.82 0.97 6.69 -35.96%
P/EPS 2.50 15.55 -6.02 -11.76 -10.96 29.72 -7.25 -
EY 40.07 6.43 -16.62 -8.50 -9.13 3.37 -13.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.41 0.45 0.40 0.43 0.71 -5.05%

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