[CVIEW] YoY TTM 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- -69.37%
YoY- 40.35%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 240,581 150,454 40,100 49,083 28,211 43,982 45,406 32.00%
PBT 80,494 29,525 -2,983 -2,742 -9,290 -672 -4,411 -
Tax -20,759 -9,662 405 -2,871 -120 2,097 -1,226 60.17%
NP 59,735 19,863 -2,578 -5,613 -9,410 1,425 -5,637 -
-
NP to SH 59,735 19,863 -2,578 -5,613 -9,410 1,425 -5,637 -
-
Tax Rate 25.79% 32.72% - - - - - -
Total Cost 180,846 130,591 42,678 54,696 37,621 42,557 51,043 23.44%
-
Net Worth 200,999 148,000 129,339 128,436 136,702 146,235 145,322 5.54%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 18,000 - - - - - - -
Div Payout % 30.13% - - - - - - -
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 200,999 148,000 129,339 128,436 136,702 146,235 145,322 5.54%
NOSH 100,000 100,000 100,263 98,043 99,782 100,161 100,222 -0.03%
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 24.83% 13.20% -6.43% -11.44% -33.36% 3.24% -12.41% -
ROE 29.72% 13.42% -1.99% -4.37% -6.88% 0.97% -3.88% -
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 240.58 150.45 39.99 50.06 28.27 43.91 45.31 32.04%
EPS 59.74 19.86 -2.57 -5.73 -9.43 1.42 -5.62 -
DPS 18.00 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 240.58 150.45 40.10 49.08 28.21 43.98 45.41 32.00%
EPS 59.74 19.86 -2.58 -5.61 -9.41 1.43 -5.64 -
DPS 18.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.48 1.2934 1.2844 1.367 1.4624 1.4532 5.54%
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 0.97 0.53 1.40 1.20 2.48 1.14 1.41 -6.03%
P/EPS 3.90 3.98 -21.78 -10.48 -7.42 35.14 -11.38 -
EY 25.64 25.14 -4.59 -9.54 -13.47 2.85 -8.79 -
DY 7.73 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 1.22 0.47 1.48 1.20 2.30 1.57 1.43 -2.60%
P/EPS 4.92 3.52 -22.95 -10.48 -6.89 48.50 -11.56 -
EY 20.32 28.38 -4.36 -9.54 -14.51 2.06 -8.65 -
DY 6.12 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