[CVIEW] QoQ Annualized Quarter Result on 28-Feb-2003 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
28-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
28-Feb-2003 [#1]
Profit Trend
QoQ- -114.34%
YoY- -107.55%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 68,971 37,110 27,720 16,664 61,044 44,397 49,188 25.25%
PBT 25,153 6,374 1,934 -1,700 22,856 17,520 24,256 2.44%
Tax -7,380 -2,034 -882 -728 -5,920 -4,177 -5,618 19.92%
NP 17,773 4,340 1,052 -2,428 16,936 13,342 18,638 -3.11%
-
NP to SH 17,773 4,340 1,052 -2,428 16,936 13,342 18,638 -3.11%
-
Tax Rate 29.34% 31.91% 45.60% - 25.90% 23.84% 23.16% -
Total Cost 51,198 32,770 26,668 19,092 44,108 31,054 30,550 41.04%
-
Net Worth 157,964 145,776 141,920 143,291 135,152 128,412 138,985 8.89%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 7,498 - - - - 3,668 - -
Div Payout % 42.19% - - - - 27.50% - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 157,964 145,776 141,920 143,291 135,152 128,412 138,985 8.89%
NOSH 99,977 99,846 99,245 99,508 93,208 91,723 99,989 -0.00%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 25.77% 11.69% 3.80% -14.57% 27.74% 30.05% 37.89% -
ROE 11.25% 2.98% 0.74% -1.69% 12.53% 10.39% 13.41% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 68.99 37.17 27.93 16.75 65.49 48.40 49.19 25.27%
EPS 17.77 4.35 1.06 -2.44 18.17 14.55 18.64 -3.13%
DPS 7.50 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.58 1.46 1.43 1.44 1.45 1.40 1.39 8.90%
Adjusted Per Share Value based on latest NOSH - 99,508
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 68.97 37.11 27.72 16.66 61.04 44.40 49.19 25.24%
EPS 17.77 4.34 1.05 -2.43 16.94 13.34 18.64 -3.13%
DPS 7.50 0.00 0.00 0.00 0.00 3.67 0.00 -
NAPS 1.5796 1.4578 1.4192 1.4329 1.3515 1.2841 1.3899 8.89%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.43 1.00 0.98 1.02 1.10 1.11 1.25 -
P/RPS 2.07 2.69 3.51 6.09 1.68 2.29 2.54 -12.74%
P/EPS 8.04 23.01 92.45 -41.80 6.05 7.63 6.71 12.79%
EY 12.43 4.35 1.08 -2.39 16.52 13.11 14.91 -11.41%
DY 5.24 0.00 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 0.91 0.68 0.69 0.71 0.76 0.79 0.90 0.73%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 19/01/04 22/10/03 23/07/03 28/04/03 22/01/03 22/10/02 24/07/02 -
Price 1.41 1.44 1.00 0.95 1.10 1.10 1.14 -
P/RPS 2.04 3.87 3.58 5.67 1.68 2.27 2.32 -8.20%
P/EPS 7.93 33.13 94.34 -38.93 6.05 7.56 6.12 18.83%
EY 12.61 3.02 1.06 -2.57 16.52 13.22 16.35 -15.88%
DY 5.32 0.00 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.89 0.99 0.70 0.66 0.76 0.79 0.82 5.60%

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