[CVIEW] YoY Cumulative Quarter Result on 31-Aug-2010 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- -81.27%
YoY- -66.45%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 193,834 134,559 54,896 18,219 31,494 23,840 48,779 25.82%
PBT 74,125 34,358 5,179 -6,055 -1,669 -4,720 4,163 61.52%
Tax -18,436 -9,717 -2,471 -420 -2,221 753 -2,578 38.76%
NP 55,689 24,641 2,708 -6,475 -3,890 -3,967 1,585 80.87%
-
NP to SH 55,689 24,641 2,708 -6,475 -3,890 -3,967 1,585 80.87%
-
Tax Rate 24.87% 28.28% 47.71% - - - 61.93% -
Total Cost 138,145 109,918 52,188 24,694 35,384 27,807 47,194 19.58%
-
Net Worth 217,000 159,000 128,904 127,901 134,999 144,890 144,544 6.99%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 20,000 - - - - - - -
Div Payout % 35.91% - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 217,000 159,000 128,904 127,901 134,999 144,890 144,544 6.99%
NOSH 100,000 100,000 99,926 99,922 99,999 99,924 99,685 0.05%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 28.73% 18.31% 4.93% -35.54% -12.35% -16.64% 3.25% -
ROE 25.66% 15.50% 2.10% -5.06% -2.88% -2.74% 1.10% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 193.83 134.56 54.94 18.23 31.49 23.86 48.93 25.76%
EPS 55.69 24.64 2.71 -6.48 -3.89 -3.97 1.59 80.78%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.59 1.29 1.28 1.35 1.45 1.45 6.94%
Adjusted Per Share Value based on latest NOSH - 100,103
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 193.83 134.56 54.90 18.22 31.49 23.84 48.78 25.82%
EPS 55.69 24.64 2.71 -6.48 -3.89 -3.97 1.59 80.78%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.59 1.289 1.279 1.35 1.4489 1.4454 7.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 2.39 0.75 0.595 0.60 0.51 0.50 0.60 -
P/RPS 1.23 0.56 1.08 3.29 1.62 2.10 1.23 0.00%
P/EPS 4.29 3.04 19.90 -9.26 -13.11 -12.59 37.74 -30.37%
EY 23.30 32.85 5.03 -10.80 -7.63 -7.94 2.65 43.61%
DY 8.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.47 0.46 0.47 0.38 0.34 0.41 17.86%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 22/10/13 23/10/12 27/10/11 27/10/10 12/10/09 30/10/08 24/10/07 -
Price 2.37 0.82 0.62 0.52 0.61 0.58 0.63 -
P/RPS 1.22 0.61 1.13 2.85 1.94 2.43 1.29 -0.92%
P/EPS 4.26 3.33 20.73 -8.02 -15.68 -14.61 39.62 -31.01%
EY 23.50 30.05 4.82 -12.46 -6.38 -6.84 2.52 45.03%
DY 8.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.52 0.48 0.41 0.45 0.40 0.43 16.75%

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