[CVIEW] QoQ Annualized Quarter Result on 31-Aug-2003 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- 312.55%
YoY- -67.47%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 64,982 29,084 68,971 37,110 27,720 16,664 61,044 4.25%
PBT 14,678 1,220 25,153 6,374 1,934 -1,700 22,856 -25.54%
Tax -4,456 -604 -7,380 -2,034 -882 -728 -5,920 -17.23%
NP 10,222 616 17,773 4,340 1,052 -2,428 16,936 -28.55%
-
NP to SH 10,222 616 17,773 4,340 1,052 -2,428 16,936 -28.55%
-
Tax Rate 30.36% 49.51% 29.34% 31.91% 45.60% - 25.90% -
Total Cost 54,760 28,468 51,198 32,770 26,668 19,092 44,108 15.49%
-
Net Worth 160,031 162,213 157,964 145,776 141,920 143,291 135,152 11.91%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - 7,498 - - - - -
Div Payout % - - 42.19% - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 160,031 162,213 157,964 145,776 141,920 143,291 135,152 11.91%
NOSH 100,019 102,666 99,977 99,846 99,245 99,508 93,208 4.80%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 15.73% 2.12% 25.77% 11.69% 3.80% -14.57% 27.74% -
ROE 6.39% 0.38% 11.25% 2.98% 0.74% -1.69% 12.53% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 64.97 28.33 68.99 37.17 27.93 16.75 65.49 -0.52%
EPS 10.22 0.60 17.77 4.35 1.06 -2.44 18.17 -31.83%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.58 1.58 1.46 1.43 1.44 1.45 6.77%
Adjusted Per Share Value based on latest NOSH - 99,963
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 64.98 29.08 68.97 37.11 27.72 16.66 61.04 4.25%
EPS 10.22 0.62 17.77 4.34 1.05 -2.43 16.94 -28.57%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.6003 1.6221 1.5796 1.4578 1.4192 1.4329 1.3515 11.91%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.72 1.60 1.43 1.00 0.98 1.02 1.10 -
P/RPS 2.65 5.65 2.07 2.69 3.51 6.09 1.68 35.46%
P/EPS 16.83 266.67 8.04 23.01 92.45 -41.80 6.05 97.67%
EY 5.94 0.38 12.43 4.35 1.08 -2.39 16.52 -49.40%
DY 0.00 0.00 5.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 0.91 0.68 0.69 0.71 0.76 26.37%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 22/01/03 -
Price 1.69 1.80 1.41 1.44 1.00 0.95 1.10 -
P/RPS 2.60 6.35 2.04 3.87 3.58 5.67 1.68 33.76%
P/EPS 16.54 300.00 7.93 33.13 94.34 -38.93 6.05 95.39%
EY 6.05 0.33 12.61 3.02 1.06 -2.57 16.52 -48.78%
DY 0.00 0.00 5.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 0.89 0.99 0.70 0.66 0.76 24.80%

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