[CVIEW] QoQ Annualized Quarter Result on 30-Nov-2003 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- 309.52%
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 66,217 64,982 29,084 68,971 37,110 27,720 16,664 149.82%
PBT 12,193 14,678 1,220 25,153 6,374 1,934 -1,700 -
Tax -3,610 -4,456 -604 -7,380 -2,034 -882 -728 189.38%
NP 8,582 10,222 616 17,773 4,340 1,052 -2,428 -
-
NP to SH 8,582 10,222 616 17,773 4,340 1,052 -2,428 -
-
Tax Rate 29.61% 30.36% 49.51% 29.34% 31.91% 45.60% - -
Total Cost 57,634 54,760 28,468 51,198 32,770 26,668 19,092 108.17%
-
Net Worth 160,924 160,031 162,213 157,964 145,776 141,920 143,291 8.00%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - 7,498 - - - -
Div Payout % - - - 42.19% - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 160,924 160,031 162,213 157,964 145,776 141,920 143,291 8.00%
NOSH 99,953 100,019 102,666 99,977 99,846 99,245 99,508 0.29%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 12.96% 15.73% 2.12% 25.77% 11.69% 3.80% -14.57% -
ROE 5.33% 6.39% 0.38% 11.25% 2.98% 0.74% -1.69% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 66.25 64.97 28.33 68.99 37.17 27.93 16.75 149.06%
EPS 8.59 10.22 0.60 17.77 4.35 1.06 -2.44 -
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.58 1.58 1.46 1.43 1.44 7.68%
Adjusted Per Share Value based on latest NOSH - 100,006
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 66.22 64.98 29.08 68.97 37.11 27.72 16.66 149.87%
EPS 8.58 10.22 0.62 17.77 4.34 1.05 -2.43 -
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.6092 1.6003 1.6221 1.5796 1.4578 1.4192 1.4329 8.00%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.65 1.72 1.60 1.43 1.00 0.98 1.02 -
P/RPS 2.49 2.65 5.65 2.07 2.69 3.51 6.09 -44.76%
P/EPS 19.22 16.83 266.67 8.04 23.01 92.45 -41.80 -
EY 5.20 5.94 0.38 12.43 4.35 1.08 -2.39 -
DY 0.00 0.00 0.00 5.24 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.01 0.91 0.68 0.69 0.71 27.17%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 07/10/04 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 -
Price 1.61 1.69 1.80 1.41 1.44 1.00 0.95 -
P/RPS 2.43 2.60 6.35 2.04 3.87 3.58 5.67 -43.01%
P/EPS 18.75 16.54 300.00 7.93 33.13 94.34 -38.93 -
EY 5.33 6.05 0.33 12.61 3.02 1.06 -2.57 -
DY 0.00 0.00 0.00 5.32 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 1.14 0.89 0.99 0.70 0.66 31.75%

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