[CVIEW] QoQ Annualized Quarter Result on 31-May-2005 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-May-2005 [#2]
Profit Trend
QoQ- 407.71%
YoY- -65.23%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 9,044 55,819 52,694 56,726 40,260 85,700 66,217 -73.57%
PBT -18,964 5,058 5,908 5,956 1,684 14,338 12,193 -
Tax 2,312 -1,900 -2,084 -2,402 -984 -4,624 -3,610 -
NP -16,652 3,158 3,824 3,554 700 9,714 8,582 -
-
NP to SH -16,652 3,158 3,824 3,554 700 9,714 8,582 -
-
Tax Rate - 37.56% 35.27% 40.33% 58.43% 32.25% 29.61% -
Total Cost 25,696 52,661 48,870 53,172 39,560 75,986 57,634 -41.72%
-
Net Worth 155,111 158,899 158,889 157,733 153,611 158,062 160,924 -2.42%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - 1,499 - - - 5,001 - -
Div Payout % - 47.47% - - - 51.49% - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 155,111 158,899 158,889 157,733 153,611 158,062 160,924 -2.42%
NOSH 100,072 99,936 99,930 99,831 97,222 100,039 99,953 0.07%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -184.12% 5.66% 7.26% 6.27% 1.74% 11.33% 12.96% -
ROE -10.74% 1.99% 2.41% 2.25% 0.46% 6.15% 5.33% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 9.04 55.85 52.73 56.82 41.41 85.67 66.25 -73.59%
EPS -16.64 3.16 3.83 3.56 0.72 9.71 8.59 -
DPS 0.00 1.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.55 1.59 1.59 1.58 1.58 1.58 1.61 -2.50%
Adjusted Per Share Value based on latest NOSH - 100,124
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 9.04 55.82 52.69 56.73 40.26 85.70 66.22 -73.58%
EPS -16.65 3.16 3.82 3.55 0.70 9.71 8.58 -
DPS 0.00 1.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.5511 1.589 1.5889 1.5773 1.5361 1.5806 1.6092 -2.42%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 1.23 1.42 1.46 1.45 1.56 1.59 1.65 -
P/RPS 13.61 2.54 2.77 2.55 3.77 1.86 2.49 211.26%
P/EPS -7.39 44.94 38.15 40.73 216.67 16.37 19.22 -
EY -13.53 2.23 2.62 2.46 0.46 6.11 5.20 -
DY 0.00 1.06 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 0.79 0.89 0.92 0.92 0.99 1.01 1.02 -15.70%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 26/04/06 23/01/06 20/10/05 26/07/05 26/04/05 24/01/05 07/10/04 -
Price 1.23 1.20 1.20 1.47 1.45 1.58 1.61 -
P/RPS 13.61 2.15 2.28 2.59 3.50 1.84 2.43 216.37%
P/EPS -7.39 37.97 31.36 41.29 201.39 16.27 18.75 -
EY -13.53 2.63 3.19 2.42 0.50 6.15 5.33 -
DY 0.00 1.25 0.00 0.00 0.00 3.16 0.00 -
P/NAPS 0.79 0.75 0.75 0.93 0.92 1.00 1.00 -14.57%

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