[CVIEW] QoQ Annualized Quarter Result on 31-Aug-2004 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
07-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-Aug-2004 [#3]
Profit Trend
QoQ- -16.04%
YoY- 97.76%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 56,726 40,260 85,700 66,217 64,982 29,084 68,971 -12.20%
PBT 5,956 1,684 14,338 12,193 14,678 1,220 25,153 -61.69%
Tax -2,402 -984 -4,624 -3,610 -4,456 -604 -7,380 -52.65%
NP 3,554 700 9,714 8,582 10,222 616 17,773 -65.77%
-
NP to SH 3,554 700 9,714 8,582 10,222 616 17,773 -65.77%
-
Tax Rate 40.33% 58.43% 32.25% 29.61% 30.36% 49.51% 29.34% -
Total Cost 53,172 39,560 75,986 57,634 54,760 28,468 51,198 2.55%
-
Net Worth 157,733 153,611 158,062 160,924 160,031 162,213 157,964 -0.09%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - 5,001 - - - 7,498 -
Div Payout % - - 51.49% - - - 42.19% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 157,733 153,611 158,062 160,924 160,031 162,213 157,964 -0.09%
NOSH 99,831 97,222 100,039 99,953 100,019 102,666 99,977 -0.09%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 6.27% 1.74% 11.33% 12.96% 15.73% 2.12% 25.77% -
ROE 2.25% 0.46% 6.15% 5.33% 6.39% 0.38% 11.25% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 56.82 41.41 85.67 66.25 64.97 28.33 68.99 -12.12%
EPS 3.56 0.72 9.71 8.59 10.22 0.60 17.77 -65.72%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 7.50 -
NAPS 1.58 1.58 1.58 1.61 1.60 1.58 1.58 0.00%
Adjusted Per Share Value based on latest NOSH - 99,699
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 56.73 40.26 85.70 66.22 64.98 29.08 68.97 -12.20%
EPS 3.55 0.70 9.71 8.58 10.22 0.62 17.77 -65.79%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 7.50 -
NAPS 1.5773 1.5361 1.5806 1.6092 1.6003 1.6221 1.5796 -0.09%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.45 1.56 1.59 1.65 1.72 1.60 1.43 -
P/RPS 2.55 3.77 1.86 2.49 2.65 5.65 2.07 14.90%
P/EPS 40.73 216.67 16.37 19.22 16.83 266.67 8.04 194.67%
EY 2.46 0.46 6.11 5.20 5.94 0.38 12.43 -66.00%
DY 0.00 0.00 3.14 0.00 0.00 0.00 5.24 -
P/NAPS 0.92 0.99 1.01 1.02 1.08 1.01 0.91 0.73%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 26/07/05 26/04/05 24/01/05 07/10/04 16/07/04 21/04/04 19/01/04 -
Price 1.47 1.45 1.58 1.61 1.69 1.80 1.41 -
P/RPS 2.59 3.50 1.84 2.43 2.60 6.35 2.04 17.23%
P/EPS 41.29 201.39 16.27 18.75 16.54 300.00 7.93 200.10%
EY 2.42 0.50 6.15 5.33 6.05 0.33 12.61 -66.69%
DY 0.00 0.00 3.16 0.00 0.00 0.00 5.32 -
P/NAPS 0.93 0.92 1.00 1.00 1.06 1.14 0.89 2.97%

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