[CVIEW] QoQ Annualized Quarter Result on 31-Aug-2005 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-Aug-2005 [#3]
Profit Trend
QoQ- 7.6%
YoY- -55.45%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 11,256 9,044 55,819 52,694 56,726 40,260 85,700 -74.19%
PBT -17,840 -18,964 5,058 5,908 5,956 1,684 14,338 -
Tax 2,014 2,312 -1,900 -2,084 -2,402 -984 -4,624 -
NP -15,826 -16,652 3,158 3,824 3,554 700 9,714 -
-
NP to SH -15,826 -16,652 3,158 3,824 3,554 700 9,714 -
-
Tax Rate - - 37.56% 35.27% 40.33% 58.43% 32.25% -
Total Cost 27,082 25,696 52,661 48,870 53,172 39,560 75,986 -49.76%
-
Net Worth 150,056 155,111 158,899 158,889 157,733 153,611 158,062 -3.40%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - 1,499 - - - 5,001 -
Div Payout % - - 47.47% - - - 51.49% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 150,056 155,111 158,899 158,889 157,733 153,611 158,062 -3.40%
NOSH 100,037 100,072 99,936 99,930 99,831 97,222 100,039 -0.00%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin -140.60% -184.12% 5.66% 7.26% 6.27% 1.74% 11.33% -
ROE -10.55% -10.74% 1.99% 2.41% 2.25% 0.46% 6.15% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 11.25 9.04 55.85 52.73 56.82 41.41 85.67 -74.19%
EPS -15.82 -16.64 3.16 3.83 3.56 0.72 9.71 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 5.00 -
NAPS 1.50 1.55 1.59 1.59 1.58 1.58 1.58 -3.40%
Adjusted Per Share Value based on latest NOSH - 100,091
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 11.26 9.04 55.82 52.69 56.73 40.26 85.70 -74.18%
EPS -15.83 -16.65 3.16 3.82 3.55 0.70 9.71 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 5.00 -
NAPS 1.5006 1.5511 1.589 1.5889 1.5773 1.5361 1.5806 -3.40%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.19 1.23 1.42 1.46 1.45 1.56 1.59 -
P/RPS 10.58 13.61 2.54 2.77 2.55 3.77 1.86 218.98%
P/EPS -7.52 -7.39 44.94 38.15 40.73 216.67 16.37 -
EY -13.29 -13.53 2.23 2.62 2.46 0.46 6.11 -
DY 0.00 0.00 1.06 0.00 0.00 0.00 3.14 -
P/NAPS 0.79 0.79 0.89 0.92 0.92 0.99 1.01 -15.11%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 24/07/06 26/04/06 23/01/06 20/10/05 26/07/05 26/04/05 24/01/05 -
Price 1.17 1.23 1.20 1.20 1.47 1.45 1.58 -
P/RPS 10.40 13.61 2.15 2.28 2.59 3.50 1.84 217.64%
P/EPS -7.40 -7.39 37.97 31.36 41.29 201.39 16.27 -
EY -13.52 -13.53 2.63 3.19 2.42 0.50 6.15 -
DY 0.00 0.00 1.25 0.00 0.00 0.00 3.16 -
P/NAPS 0.78 0.79 0.75 0.75 0.93 0.92 1.00 -15.27%

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