[CVIEW] YoY Annualized Quarter Result on 31-May-2010 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- -3.12%
YoY- -109.38%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 265,326 169,310 60,996 30,302 35,128 28,148 64,580 26.52%
PBT 95,906 40,398 4,314 -6,810 -3,428 -6,968 5,848 59.32%
Tax -23,518 -11,438 -224 -334 16 1,162 -3,742 35.80%
NP 72,388 28,960 4,090 -7,144 -3,412 -5,806 2,106 80.21%
-
NP to SH 72,388 28,960 4,090 -7,144 -3,412 -5,806 2,106 80.21%
-
Tax Rate 24.52% 28.31% 5.19% - - - 63.99% -
Total Cost 192,938 140,350 56,906 37,446 38,540 33,954 62,474 20.65%
-
Net Worth 200,999 148,000 128,685 131,073 136,679 146,151 145,414 5.53%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 28,000 - - - - - - -
Div Payout % 38.68% - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 200,999 148,000 128,685 131,073 136,679 146,151 145,414 5.53%
NOSH 100,000 100,000 99,756 100,056 99,766 100,103 100,285 -0.04%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 27.28% 17.10% 6.71% -23.58% -9.71% -20.63% 3.26% -
ROE 36.01% 19.57% 3.18% -5.45% -2.50% -3.97% 1.45% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 265.33 169.31 61.15 30.29 35.21 28.12 64.40 26.58%
EPS 72.38 28.96 4.10 -7.14 -3.42 -5.80 2.10 80.30%
DPS 28.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.48 1.29 1.31 1.37 1.46 1.45 5.58%
Adjusted Per Share Value based on latest NOSH - 98,043
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 265.33 169.31 61.00 30.30 35.13 28.15 64.58 26.52%
EPS 72.38 28.96 4.09 -7.14 -3.41 -5.81 2.11 80.15%
DPS 28.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.48 1.2869 1.3107 1.3668 1.4615 1.4541 5.53%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 2.33 0.79 0.56 0.60 0.70 0.50 0.64 -
P/RPS 0.88 0.47 0.92 1.98 1.99 1.78 0.99 -1.94%
P/EPS 3.22 2.73 12.03 -8.40 -20.47 -8.62 30.48 -31.22%
EY 31.07 36.66 8.31 -11.90 -4.89 -11.60 3.28 45.41%
DY 12.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.53 0.43 0.46 0.51 0.34 0.44 17.51%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 24/07/12 25/07/11 28/07/10 29/07/09 31/07/08 25/07/07 -
Price 2.94 0.70 0.59 0.60 0.65 0.69 0.65 -
P/RPS 1.11 0.41 0.96 1.98 1.85 2.45 1.01 1.58%
P/EPS 4.06 2.42 12.67 -8.40 -19.01 -11.90 30.95 -28.69%
EY 24.62 41.37 7.89 -11.90 -5.26 -8.41 3.23 40.24%
DY 9.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.47 0.46 0.46 0.47 0.47 0.45 21.65%

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