[CVIEW] QoQ Annualized Quarter Result on 31-May-2011 [#2]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

25-Jul-2011

Admission Sponsor

Sponsor

Financial Year

30-Nov-2011

Quarter

31-May-2011 [#2]

Profit Trend

QoQ- 34.36%

YoY- 157.25%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Annualized Quarter Result
Revenue	151,488	96,297	73,194	60,996	56,788	23,258	24,292	239.17%
YoY %	57.31%	31.56%	20.00%	7.41%	144.17%	-4.26%	-	-
Horiz. %	623.61%	396.41%	301.31%	251.10%	233.77%	95.74%	100.00%	-
PBT	34,260	11,763	6,905	4,314	3,200	-8,545	-8,073	-
YoY %	191.25%	70.35%	60.06%	34.81%	137.45%	-5.85%	-	-
Horiz. %	-424.38%	-145.71%	-85.53%	-53.44%	-39.64%	105.85%	100.00%	-
Tax	-10,476	-4,055	-3,294	-224	-156	350	-560	605.96%
YoY %	-158.35%	-23.10%	-1,370.54%	-43.59%	-144.57%	162.50%	-	-
Horiz. %	1,870.71%	724.11%	588.21%	40.00%	27.86%	-62.50%	100.00%	-
NP	23,784	7,708	3,610	4,090	3,044	-8,195	-8,633	-
YoY %	208.56%	113.52%	-11.74%	34.36%	137.14%	5.07%	-	-
Horiz. %	-275.50%	-89.29%	-41.82%	-47.38%	-35.26%	94.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,784	7,708	3,610	4,090	3,044	-8,195	-8,633	-
YoY %	208.56%	113.52%	-11.74%	34.36%	137.14%	5.07%	-	-
Horiz. %	-275.50%	-89.29%	-41.82%	-47.38%	-35.26%	94.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.58%	34.47%	47.70%	5.19%	4.88%	-	-	-
YoY %	-11.29%	-27.74%	819.08%	6.35%	0.00%	-	-	-
Horiz. %	626.64%	706.35%	977.46%	106.35%	100.00%	-	-	-
Total Cost	127,704	88,589	69,584	56,906	53,744	31,453	32,925	147.06%
YoY %	44.15%	27.31%	22.28%	5.88%	70.87%	-4.47%	-	-
Horiz. %	387.86%	269.06%	211.34%	172.84%	163.23%	95.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,905	133,963	128,904	128,685	100,192	125,923	127,901	6.16%
YoY %	4.44%	3.92%	0.17%	28.44%	-20.43%	-1.55%	-	-
Horiz. %	109.39%	104.74%	100.78%	100.61%	78.34%	98.45%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Equity
Net Worth	139,905	133,963	128,904	128,685	100,192	125,923	127,901	6.16%
YoY %	4.44%	3.92%	0.17%	28.44%	-20.43%	-1.55%	-	-
Horiz. %	109.39%	104.74%	100.78%	100.61%	78.34%	98.45%	100.00%	-
NOSH	99,932	99,973	99,926	99,756	100,192	99,939	99,922	0.00%
YoY %	-0.04%	0.05%	0.17%	-0.44%	0.25%	0.02%	-	-
Horiz. %	100.01%	100.05%	100.00%	99.83%	100.27%	100.02%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Ratio Analysis
NP Margin	15.70%	8.00%	4.93%	6.71%	5.36%	-35.24%	-35.54%	-
YoY %	96.25%	62.27%	-26.53%	25.19%	115.21%	0.84%	-	-
Horiz. %	-44.18%	-22.51%	-13.87%	-18.88%	-15.08%	99.16%	100.00%	-
ROE	17.00%	5.75%	2.80%	3.18%	3.04%	-6.51%	-6.75%	-
YoY %	195.65%	105.36%	-11.95%	4.61%	146.70%	3.56%	-	-
Horiz. %	-251.85%	-85.19%	-41.48%	-47.11%	-45.04%	96.44%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Per Share
RPS	151.59	96.32	73.25	61.15	56.68	23.27	24.31	239.16%
YoY %	57.38%	31.49%	19.79%	7.89%	143.58%	-4.28%	-	-
Horiz. %	623.57%	396.22%	301.32%	251.54%	233.16%	95.72%	100.00%	-
EPS	23.80	7.71	3.61	4.10	3.04	-8.20	-8.64	-
YoY %	208.69%	113.57%	-11.95%	34.87%	137.07%	5.09%	-	-
Horiz. %	-275.46%	-89.24%	-41.78%	-47.45%	-35.19%	94.91%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.40	1.34	1.29	1.29	1.00	1.26	1.28	6.16%
YoY %	4.48%	3.88%	0.00%	29.00%	-20.63%	-1.56%	-	-
Horiz. %	109.38%	104.69%	100.78%	100.78%	78.12%	98.44%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Adjusted Per Share Value based on latest NOSH - 100,263
RPS	151.49	96.30	73.19	61.00	56.79	23.26	24.29	239.19%
YoY %	57.31%	31.58%	19.98%	7.41%	144.15%	-4.24%	-	-
Horiz. %	623.67%	396.46%	301.32%	251.13%	233.80%	95.76%	100.00%	-
EPS	23.78	7.71	3.61	4.09	3.04	-8.20	-8.63	-
YoY %	208.43%	113.57%	-11.74%	34.54%	137.07%	4.98%	-	-
Horiz. %	-275.55%	-89.34%	-41.83%	-47.39%	-35.23%	95.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.3991	1.3396	1.289	1.2869	1.0019	1.2592	1.279	6.17%
YoY %	4.44%	3.93%	0.16%	28.45%	-20.43%	-1.55%	-	-
Horiz. %	109.39%	104.74%	100.78%	100.62%	78.33%	98.45%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/12	30/11/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	-
Price	0.66	0.61	0.595	0.56	0.50	0.41	0.60	-
P/RPS	0.44	0.63	0.81	0.92	0.88	1.76	2.47	-68.37%
YoY %	-30.16%	-22.22%	-11.96%	4.55%	-50.00%	-28.74%	-	-
Horiz. %	17.81%	25.51%	32.79%	37.25%	35.63%	71.26%	100.00%	-
P/EPS	2.77	7.91	14.92	12.03	16.46	-5.00	-6.94	-
YoY %	-64.98%	-46.98%	24.02%	-26.91%	429.20%	27.95%	-	-
Horiz. %	-39.91%	-113.98%	-214.99%	-173.34%	-237.18%	72.05%	100.00%	-
EY	36.06	12.64	6.70	8.31	6.08	-20.00	-14.40	-
YoY %	185.28%	88.66%	-19.37%	36.68%	130.40%	-38.89%	-	-
Horiz. %	-250.42%	-87.78%	-46.53%	-57.71%	-42.22%	138.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.47	0.46	0.46	0.43	0.50	0.33	0.47	0.00%
YoY %	2.17%	0.00%	6.98%	-14.00%	51.52%	-29.79%	-	-
Horiz. %	100.00%	97.87%	97.87%	91.49%	106.38%	70.21%	100.00%	-

	29/02/12	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	CAGR
Price Multiplier on Announcement Date
Date	25/04/12	18/01/12	27/10/11	25/07/11	28/04/11	26/01/11	27/10/10	-
Price	0.90	0.65	0.62	0.59	0.51	0.50	0.52	-
P/RPS	0.59	0.67	0.85	0.96	0.90	2.15	2.14	-57.67%
YoY %	-11.94%	-21.18%	-11.46%	6.67%	-58.14%	0.47%	-	-
Horiz. %	27.57%	31.31%	39.72%	44.86%	42.06%	100.47%	100.00%	-
P/EPS	3.78	8.43	15.55	12.67	16.79	-6.10	-6.02	-
YoY %	-55.16%	-45.79%	22.73%	-24.54%	375.25%	-1.33%	-	-
Horiz. %	-62.79%	-140.03%	-258.31%	-210.47%	-278.90%	101.33%	100.00%	-
EY	26.44	11.86	6.43	7.89	5.96	-16.40	-16.62	-
YoY %	122.93%	84.45%	-18.50%	32.38%	136.34%	1.32%	-	-
Horiz. %	-159.09%	-71.36%	-38.69%	-47.47%	-35.86%	98.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.64	0.49	0.48	0.46	0.51	0.40	0.41	34.60%
YoY %	30.61%	2.08%	4.35%	-9.80%	27.50%	-2.44%	-	-
Horiz. %	156.10%	119.51%	117.07%	112.20%	124.39%	97.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos