[CVIEW] QoQ Quarter Result on 29-Feb-2004 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
29-Feb-2004 [#1]
Profit Trend
QoQ- -98.94%
YoY- 125.37%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 36,037 17,172 25,220 7,271 41,138 13,973 9,694 139.40%
PBT 5,193 1,806 7,034 305 20,372 3,814 1,392 139.96%
Tax -1,916 -480 -2,077 -151 -5,854 -1,085 -259 278.28%
NP 3,277 1,326 4,957 154 14,518 2,729 1,133 102.60%
-
NP to SH 3,277 1,326 4,957 154 14,518 2,729 1,133 102.60%
-
Tax Rate 36.90% 26.58% 29.53% 49.51% 28.74% 28.45% 18.61% -
Total Cost 32,760 15,846 20,263 7,117 26,620 11,244 8,561 144.05%
-
Net Worth 99,920 160,515 159,903 162,213 158,010 145,946 143,379 -21.34%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 1,998 - - - 4,500 - - -
Div Payout % 60.98% - - - 31.00% - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 99,920 160,515 159,903 162,213 158,010 145,946 143,379 -21.34%
NOSH 99,920 99,699 99,939 102,666 100,006 99,963 100,265 -0.22%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 9.09% 7.72% 19.66% 2.12% 35.29% 19.53% 11.69% -
ROE 3.28% 0.83% 3.10% 0.09% 9.19% 1.87% 0.79% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 36.07 17.22 25.24 7.08 41.14 13.98 9.67 139.94%
EPS 3.28 1.33 4.96 0.15 14.52 2.73 1.13 103.08%
DPS 2.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 1.00 1.61 1.60 1.58 1.58 1.46 1.43 -21.16%
Adjusted Per Share Value based on latest NOSH - 102,666
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 36.04 17.17 25.22 7.27 41.14 13.97 9.69 139.47%
EPS 3.28 1.33 4.96 0.15 14.52 2.73 1.13 103.08%
DPS 2.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.9992 1.6052 1.599 1.6221 1.5801 1.4595 1.4338 -21.34%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.59 1.65 1.72 1.60 1.43 1.00 0.98 -
P/RPS 4.41 9.58 6.82 22.59 3.48 7.15 10.14 -42.50%
P/EPS 48.48 124.06 34.68 1,066.67 9.85 36.63 86.73 -32.07%
EY 2.06 0.81 2.88 0.09 10.15 2.73 1.15 47.33%
DY 1.26 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 1.59 1.02 1.08 1.01 0.91 0.68 0.69 74.19%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 24/01/05 07/10/04 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 -
Price 1.58 1.61 1.69 1.80 1.41 1.44 1.00 -
P/RPS 4.38 9.35 6.70 25.42 3.43 10.30 10.34 -43.50%
P/EPS 48.18 121.05 34.07 1,200.00 9.71 52.75 88.50 -33.25%
EY 2.08 0.83 2.93 0.08 10.30 1.90 1.13 50.02%
DY 1.27 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 1.58 1.00 1.06 1.14 0.89 0.99 0.70 71.81%

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