[CVIEW] QoQ Cumulative Quarter Result on 30-Nov-2002 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2002
Quarter
30-Nov-2002 [#4]
Profit Trend
QoQ- 69.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 27,833 13,860 4,166 61,044 33,298 24,594 15,487 47.66%
PBT 4,781 967 -425 22,856 13,140 12,128 11,242 -43.35%
Tax -1,526 -441 -182 -5,920 -3,133 -2,809 -3,204 -38.92%
NP 3,255 526 -607 16,936 10,007 9,319 8,038 -45.17%
-
NP to SH 3,255 526 -607 16,936 10,007 9,319 8,038 -45.17%
-
Tax Rate 31.92% 45.60% - 25.90% 23.84% 23.16% 28.50% -
Total Cost 24,578 13,334 4,773 44,108 23,291 15,275 7,449 121.15%
-
Net Worth 145,776 141,920 143,291 135,152 128,412 138,985 122,354 12.35%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - - - 2,751 - - -
Div Payout % - - - - 27.50% - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 145,776 141,920 143,291 135,152 128,412 138,985 122,354 12.35%
NOSH 99,846 99,245 99,508 93,208 91,723 99,989 84,968 11.32%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 11.69% 3.80% -14.57% 27.74% 30.05% 37.89% 51.90% -
ROE 2.23% 0.37% -0.42% 12.53% 7.79% 6.71% 6.57% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 27.88 13.97 4.19 65.49 36.30 24.60 18.23 32.63%
EPS 3.26 0.53 -0.61 18.17 10.91 9.32 9.46 -50.75%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.46 1.43 1.44 1.45 1.40 1.39 1.44 0.92%
Adjusted Per Share Value based on latest NOSH - 99,985
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 27.83 13.86 4.17 61.04 33.30 24.59 15.49 47.63%
EPS 3.25 0.53 -0.61 16.94 10.01 9.32 8.04 -45.23%
DPS 0.00 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 1.4578 1.4192 1.4329 1.3515 1.2841 1.3899 1.2235 12.35%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 - -
Price 1.00 0.98 1.02 1.10 1.11 1.25 0.00 -
P/RPS 3.59 7.02 24.36 1.68 3.06 5.08 0.00 -
P/EPS 30.67 184.91 -167.21 6.05 10.17 13.41 0.00 -
EY 3.26 0.54 -0.60 16.52 9.83 7.46 0.00 -
DY 0.00 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.68 0.69 0.71 0.76 0.79 0.90 0.00 -
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 22/10/03 23/07/03 28/04/03 22/01/03 22/10/02 24/07/02 23/05/02 -
Price 1.44 1.00 0.95 1.10 1.10 1.14 0.00 -
P/RPS 5.17 7.16 22.69 1.68 3.03 4.63 0.00 -
P/EPS 44.17 188.68 -155.74 6.05 10.08 12.23 0.00 -
EY 2.26 0.53 -0.64 16.52 9.92 8.18 0.00 -
DY 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
P/NAPS 0.99 0.70 0.66 0.76 0.79 0.82 0.00 -

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
Post a Comment