[CVIEW] QoQ Annualized Quarter Result on 28-Feb-2007 [#1]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

25-Apr-2007

Admission Sponsor

Sponsor

Financial Year

30-Nov-2007

Quarter

28-Feb-2007 [#1]

Profit Trend

QoQ- 116.49%

YoY- 114.46%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Annualized Quarter Result
Revenue	62,198	65,038	64,580	61,756	18,744	15,706	11,256	212.23%
YoY %	-4.37%	0.71%	4.57%	229.47%	19.34%	39.53%	-	-
Horiz. %	552.58%	577.81%	573.74%	548.65%	166.52%	139.53%	100.00%	-
PBT	5,736	5,550	5,848	6,728	-16,255	-16,244	-17,840	-
YoY %	3.35%	-5.10%	-13.08%	141.39%	-0.07%	8.95%	-	-
Horiz. %	-32.15%	-31.11%	-32.78%	-37.71%	91.12%	91.05%	100.00%	-
Tax	-355	-3,437	-3,742	-4,320	1,652	1,764	2,014	-
YoY %	89.67%	8.15%	13.38%	-361.50%	-6.35%	-12.41%	-	-
Horiz. %	-17.63%	-170.66%	-185.80%	-214.50%	82.03%	87.59%	100.00%	-
NP	5,381	2,113	2,106	2,408	-14,603	-14,480	-15,826	-
YoY %	154.66%	0.33%	-12.54%	116.49%	-0.85%	8.50%	-	-
Horiz. %	-34.00%	-13.35%	-13.31%	-15.22%	92.27%	91.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,381	2,113	2,106	2,408	-14,603	-14,480	-15,826	-
YoY %	154.66%	0.33%	-12.54%	116.49%	-0.85%	8.50%	-	-
Horiz. %	-34.00%	-13.35%	-13.31%	-15.22%	92.27%	91.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.19%	61.93%	63.99%	64.21%	-	-	-	-
YoY %	-90.00%	-3.22%	-0.34%	0.00%	-	-	-	-
Horiz. %	9.64%	96.45%	99.66%	100.00%	-	-	-	-
Total Cost	56,817	62,925	62,474	59,348	33,347	30,186	27,082	63.80%
YoY %	-9.71%	0.72%	5.27%	77.97%	10.47%	11.46%	-	-
Horiz. %	209.80%	232.35%	230.68%	219.14%	123.13%	111.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,027	144,543	145,414	144,479	143,951	147,000	150,056	-0.45%
YoY %	3.10%	-0.60%	0.65%	0.37%	-2.07%	-2.04%	-	-
Horiz. %	99.31%	96.33%	96.91%	96.28%	95.93%	97.96%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Equity
Net Worth	149,027	144,543	145,414	144,479	143,951	147,000	150,056	-0.45%
YoY %	3.10%	-0.60%	0.65%	0.37%	-2.07%	-2.04%	-	-
Horiz. %	99.31%	96.33%	96.91%	96.28%	95.93%	97.96%	100.00%	-
NOSH	100,018	99,685	100,285	100,333	99,966	100,000	100,037	-0.01%
YoY %	0.33%	-0.60%	-0.05%	0.37%	-0.03%	-0.04%	-	-
Horiz. %	99.98%	99.65%	100.25%	100.30%	99.93%	99.96%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Ratio Analysis
NP Margin	8.65%	3.25%	3.26%	3.90%	-77.91%	-92.19%	-140.60%	-
YoY %	166.15%	-0.31%	-16.41%	105.01%	15.49%	34.43%	-	-
Horiz. %	-6.15%	-2.31%	-2.32%	-2.77%	55.41%	65.57%	100.00%	-
ROE	3.61%	1.46%	1.45%	1.67%	-10.14%	-9.85%	-10.55%	-
YoY %	147.26%	0.69%	-13.17%	116.47%	-2.94%	6.64%	-	-
Horiz. %	-34.22%	-13.84%	-13.74%	-15.83%	96.11%	93.36%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Per Share
RPS	62.19	65.24	64.40	61.55	18.75	15.71	11.25	212.31%
YoY %	-4.68%	1.30%	4.63%	228.27%	19.35%	39.64%	-	-
Horiz. %	552.80%	579.91%	572.44%	547.11%	166.67%	139.64%	100.00%	-
EPS	5.38	2.12	2.10	2.40	-14.60	-14.48	-15.82	-
YoY %	153.77%	0.95%	-12.50%	116.44%	-0.83%	8.47%	-	-
Horiz. %	-34.01%	-13.40%	-13.27%	-15.17%	92.29%	91.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.49	1.45	1.45	1.44	1.44	1.47	1.50	-0.44%
YoY %	2.76%	0.00%	0.69%	0.00%	-2.04%	-2.00%	-	-
Horiz. %	99.33%	96.67%	96.67%	96.00%	96.00%	98.00%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,333
RPS	62.20	65.04	64.58	61.76	18.74	15.71	11.26	212.16%
YoY %	-4.37%	0.71%	4.57%	229.56%	19.29%	39.52%	-	-
Horiz. %	552.40%	577.62%	573.53%	548.49%	166.43%	139.52%	100.00%	-
EPS	5.38	2.11	2.11	2.41	-14.60	-14.48	-15.83	-
YoY %	154.98%	0.00%	-12.45%	116.51%	-0.83%	8.53%	-	-
Horiz. %	-33.99%	-13.33%	-13.33%	-15.22%	92.23%	91.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4903	1.4454	1.4541	1.4448	1.4395	1.47	1.5006	-0.45%
YoY %	3.11%	-0.60%	0.64%	0.37%	-2.07%	-2.04%	-	-
Horiz. %	99.31%	96.32%	96.90%	96.28%	95.93%	97.96%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	-
Price	0.50	0.60	0.64	0.70	0.90	1.14	1.19	-
P/RPS	0.80	0.92	0.99	1.14	4.80	7.26	10.58	-82.09%
YoY %	-13.04%	-7.07%	-13.16%	-76.25%	-33.88%	-31.38%	-	-
Horiz. %	7.56%	8.70%	9.36%	10.78%	45.37%	68.62%	100.00%	-
P/EPS	9.29	28.30	30.48	29.17	-6.16	-7.87	-7.52	-
YoY %	-67.17%	-7.15%	4.49%	573.54%	21.73%	-4.65%	-	-
Horiz. %	-123.54%	-376.33%	-405.32%	-387.90%	81.91%	104.65%	100.00%	-
EY	10.76	3.53	3.28	3.43	-16.23	-12.70	-13.29	-
YoY %	204.82%	7.62%	-4.37%	121.13%	-27.80%	4.44%	-	-
Horiz. %	-80.96%	-26.56%	-24.68%	-25.81%	122.12%	95.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.41	0.44	0.49	0.62	0.78	0.79	-42.96%
YoY %	-17.07%	-6.82%	-10.20%	-20.97%	-20.51%	-1.27%	-	-
Horiz. %	43.04%	51.90%	55.70%	62.03%	78.48%	98.73%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Announcement Date
Date	25/03/08	24/10/07	25/07/07	25/04/07	22/01/07	18/10/06	24/07/06	-
Price	0.48	0.63	0.65	0.63	0.53	1.05	1.17	-
P/RPS	0.77	0.97	1.01	1.02	2.83	6.69	10.40	-82.33%
YoY %	-20.62%	-3.96%	-0.98%	-63.96%	-57.70%	-35.67%	-	-
Horiz. %	7.40%	9.33%	9.71%	9.81%	27.21%	64.33%	100.00%	-
P/EPS	8.92	29.72	30.95	26.25	-3.63	-7.25	-7.40	-
YoY %	-69.99%	-3.97%	17.90%	823.14%	49.93%	2.03%	-	-
Horiz. %	-120.54%	-401.62%	-418.24%	-354.73%	49.05%	97.97%	100.00%	-
EY	11.21	3.37	3.23	3.81	-27.56	-13.79	-13.52	-
YoY %	232.64%	4.33%	-15.22%	113.82%	-99.85%	-2.00%	-	-
Horiz. %	-82.91%	-24.93%	-23.89%	-28.18%	203.85%	102.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.43	0.45	0.44	0.37	0.71	0.78	-44.75%
YoY %	-25.58%	-4.44%	2.27%	18.92%	-47.89%	-8.97%	-	-
Horiz. %	41.03%	55.13%	57.69%	56.41%	47.44%	91.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos