[CVIEW] QoQ Annualized Quarter Result on 30-Nov-2002 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
30-Nov-2002 [#4]
Profit Trend
QoQ- 26.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 37,110 27,720 16,664 61,044 44,397 49,188 61,948 -28.87%
PBT 6,374 1,934 -1,700 22,856 17,520 24,256 44,968 -72.71%
Tax -2,034 -882 -728 -5,920 -4,177 -5,618 -12,816 -70.58%
NP 4,340 1,052 -2,428 16,936 13,342 18,638 32,152 -73.58%
-
NP to SH 4,340 1,052 -2,428 16,936 13,342 18,638 32,152 -73.58%
-
Tax Rate 31.91% 45.60% - 25.90% 23.84% 23.16% 28.50% -
Total Cost 32,770 26,668 19,092 44,108 31,054 30,550 29,796 6.52%
-
Net Worth 145,776 141,920 143,291 135,152 128,412 138,985 122,354 12.35%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - 3,668 - - -
Div Payout % - - - - 27.50% - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 145,776 141,920 143,291 135,152 128,412 138,985 122,354 12.35%
NOSH 99,846 99,245 99,508 93,208 91,723 99,989 84,968 11.32%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 11.69% 3.80% -14.57% 27.74% 30.05% 37.89% 51.90% -
ROE 2.98% 0.74% -1.69% 12.53% 10.39% 13.41% 26.28% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 37.17 27.93 16.75 65.49 48.40 49.19 72.91 -36.10%
EPS 4.35 1.06 -2.44 18.17 14.55 18.64 37.84 -76.26%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.46 1.43 1.44 1.45 1.40 1.39 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 99,985
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 37.11 27.72 16.66 61.04 44.40 49.19 61.95 -28.87%
EPS 4.34 1.05 -2.43 16.94 13.34 18.64 32.15 -73.58%
DPS 0.00 0.00 0.00 0.00 3.67 0.00 0.00 -
NAPS 1.4578 1.4192 1.4329 1.3515 1.2841 1.3899 1.2235 12.35%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 - -
Price 1.00 0.98 1.02 1.10 1.11 1.25 0.00 -
P/RPS 2.69 3.51 6.09 1.68 2.29 2.54 0.00 -
P/EPS 23.01 92.45 -41.80 6.05 7.63 6.71 0.00 -
EY 4.35 1.08 -2.39 16.52 13.11 14.91 0.00 -
DY 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 0.68 0.69 0.71 0.76 0.79 0.90 0.00 -
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 22/10/03 23/07/03 28/04/03 22/01/03 22/10/02 24/07/02 23/05/02 -
Price 1.44 1.00 0.95 1.10 1.10 1.14 0.00 -
P/RPS 3.87 3.58 5.67 1.68 2.27 2.32 0.00 -
P/EPS 33.13 94.34 -38.93 6.05 7.56 6.12 0.00 -
EY 3.02 1.06 -2.57 16.52 13.22 16.35 0.00 -
DY 0.00 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.99 0.70 0.66 0.76 0.79 0.82 0.00 -

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
Post a Comment