[CVIEW] QoQ Annualized Quarter Result on 31-May-2003 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 143.33%
YoY- -94.36%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 29,084 68,971 37,110 27,720 16,664 61,044 44,397 -24.59%
PBT 1,220 25,153 6,374 1,934 -1,700 22,856 17,520 -83.10%
Tax -604 -7,380 -2,034 -882 -728 -5,920 -4,177 -72.48%
NP 616 17,773 4,340 1,052 -2,428 16,936 13,342 -87.15%
-
NP to SH 616 17,773 4,340 1,052 -2,428 16,936 13,342 -87.15%
-
Tax Rate 49.51% 29.34% 31.91% 45.60% - 25.90% 23.84% -
Total Cost 28,468 51,198 32,770 26,668 19,092 44,108 31,054 -5.63%
-
Net Worth 162,213 157,964 145,776 141,920 143,291 135,152 128,412 16.87%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - 7,498 - - - - 3,668 -
Div Payout % - 42.19% - - - - 27.50% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 162,213 157,964 145,776 141,920 143,291 135,152 128,412 16.87%
NOSH 102,666 99,977 99,846 99,245 99,508 93,208 91,723 7.81%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 2.12% 25.77% 11.69% 3.80% -14.57% 27.74% 30.05% -
ROE 0.38% 11.25% 2.98% 0.74% -1.69% 12.53% 10.39% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 28.33 68.99 37.17 27.93 16.75 65.49 48.40 -30.04%
EPS 0.60 17.77 4.35 1.06 -2.44 18.17 14.55 -88.08%
DPS 0.00 7.50 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.58 1.58 1.46 1.43 1.44 1.45 1.40 8.40%
Adjusted Per Share Value based on latest NOSH - 100,265
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 29.08 68.97 37.11 27.72 16.66 61.04 44.40 -24.60%
EPS 0.62 17.77 4.34 1.05 -2.43 16.94 13.34 -87.09%
DPS 0.00 7.50 0.00 0.00 0.00 0.00 3.67 -
NAPS 1.6221 1.5796 1.4578 1.4192 1.4329 1.3515 1.2841 16.87%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.60 1.43 1.00 0.98 1.02 1.10 1.11 -
P/RPS 5.65 2.07 2.69 3.51 6.09 1.68 2.29 82.68%
P/EPS 266.67 8.04 23.01 92.45 -41.80 6.05 7.63 971.28%
EY 0.38 12.43 4.35 1.08 -2.39 16.52 13.11 -90.58%
DY 0.00 5.24 0.00 0.00 0.00 0.00 3.60 -
P/NAPS 1.01 0.91 0.68 0.69 0.71 0.76 0.79 17.81%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 22/01/03 22/10/02 -
Price 1.80 1.41 1.44 1.00 0.95 1.10 1.10 -
P/RPS 6.35 2.04 3.87 3.58 5.67 1.68 2.27 98.65%
P/EPS 300.00 7.93 33.13 94.34 -38.93 6.05 7.56 1066.02%
EY 0.33 12.61 3.02 1.06 -2.57 16.52 13.22 -91.47%
DY 0.00 5.32 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 1.14 0.89 0.99 0.70 0.66 0.76 0.79 27.72%

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