[CVIEW] QoQ Cumulative Quarter Result on 31-Aug-2003 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-Aug-2003 [#3]
Profit Trend
QoQ- 518.82%
YoY- -67.47%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 32,491 7,271 68,971 27,833 13,860 4,166 61,044 -34.29%
PBT 7,339 305 25,153 4,781 967 -425 22,856 -53.07%
Tax -2,228 -151 -7,380 -1,526 -441 -182 -5,920 -47.84%
NP 5,111 154 17,773 3,255 526 -607 16,936 -54.97%
-
NP to SH 5,111 154 17,773 3,255 526 -607 16,936 -54.97%
-
Tax Rate 30.36% 49.51% 29.34% 31.92% 45.60% - 25.90% -
Total Cost 27,380 7,117 51,198 24,578 13,334 4,773 44,108 -27.21%
-
Net Worth 160,031 162,213 157,964 145,776 141,920 143,291 135,152 11.91%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - 7,498 - - - - -
Div Payout % - - 42.19% - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 160,031 162,213 157,964 145,776 141,920 143,291 135,152 11.91%
NOSH 100,019 102,666 99,977 99,846 99,245 99,508 93,208 4.80%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 15.73% 2.12% 25.77% 11.69% 3.80% -14.57% 27.74% -
ROE 3.19% 0.09% 11.25% 2.23% 0.37% -0.42% 12.53% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 32.48 7.08 68.99 27.88 13.97 4.19 65.49 -37.31%
EPS 5.11 0.15 17.77 3.26 0.53 -0.61 18.17 -57.04%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.58 1.58 1.46 1.43 1.44 1.45 6.77%
Adjusted Per Share Value based on latest NOSH - 99,963
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 32.49 7.27 68.97 27.83 13.86 4.17 61.04 -34.29%
EPS 5.11 0.15 17.77 3.25 0.53 -0.61 16.94 -54.98%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 1.6003 1.6221 1.5796 1.4578 1.4192 1.4329 1.3515 11.91%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.72 1.60 1.43 1.00 0.98 1.02 1.10 -
P/RPS 5.29 22.59 2.07 3.59 7.02 24.36 1.68 114.68%
P/EPS 33.66 1,066.67 8.04 30.67 184.91 -167.21 6.05 213.65%
EY 2.97 0.09 12.43 3.26 0.54 -0.60 16.52 -68.11%
DY 0.00 0.00 5.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 0.91 0.68 0.69 0.71 0.76 26.37%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 22/01/03 -
Price 1.69 1.80 1.41 1.44 1.00 0.95 1.10 -
P/RPS 5.20 25.42 2.04 5.17 7.16 22.69 1.68 112.24%
P/EPS 33.07 1,200.00 7.93 44.17 188.68 -155.74 6.05 209.98%
EY 3.02 0.08 12.61 2.26 0.53 -0.64 16.52 -67.75%
DY 0.00 0.00 5.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.14 0.89 0.99 0.70 0.66 0.76 24.80%

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