[CVIEW] QoQ Quarter Result on 30-Nov-2003 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
QoQ- 431.99%
YoY- 109.53%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 17,172 25,220 7,271 41,138 13,973 9,694 4,166 155.97%
PBT 1,806 7,034 305 20,372 3,814 1,392 -425 -
Tax -480 -2,077 -151 -5,854 -1,085 -259 -182 90.32%
NP 1,326 4,957 154 14,518 2,729 1,133 -607 -
-
NP to SH 1,326 4,957 154 14,518 2,729 1,133 -607 -
-
Tax Rate 26.58% 29.53% 49.51% 28.74% 28.45% 18.61% - -
Total Cost 15,846 20,263 7,117 26,620 11,244 8,561 4,773 121.73%
-
Net Worth 160,515 159,903 162,213 158,010 145,946 143,379 143,291 7.82%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - 4,500 - - - -
Div Payout % - - - 31.00% - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 160,515 159,903 162,213 158,010 145,946 143,379 143,291 7.82%
NOSH 99,699 99,939 102,666 100,006 99,963 100,265 99,508 0.12%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 7.72% 19.66% 2.12% 35.29% 19.53% 11.69% -14.57% -
ROE 0.83% 3.10% 0.09% 9.19% 1.87% 0.79% -0.42% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 17.22 25.24 7.08 41.14 13.98 9.67 4.19 155.47%
EPS 1.33 4.96 0.15 14.52 2.73 1.13 -0.61 -
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.58 1.58 1.46 1.43 1.44 7.68%
Adjusted Per Share Value based on latest NOSH - 100,006
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 17.17 25.22 7.27 41.14 13.97 9.69 4.17 155.79%
EPS 1.33 4.96 0.15 14.52 2.73 1.13 -0.61 -
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.6052 1.599 1.6221 1.5801 1.4595 1.4338 1.4329 7.82%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.65 1.72 1.60 1.43 1.00 0.98 1.02 -
P/RPS 9.58 6.82 22.59 3.48 7.15 10.14 24.36 -46.17%
P/EPS 124.06 34.68 1,066.67 9.85 36.63 86.73 -167.21 -
EY 0.81 2.88 0.09 10.15 2.73 1.15 -0.60 -
DY 0.00 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.01 0.91 0.68 0.69 0.71 27.17%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 07/10/04 16/07/04 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 -
Price 1.61 1.69 1.80 1.41 1.44 1.00 0.95 -
P/RPS 9.35 6.70 25.42 3.43 10.30 10.34 22.69 -44.47%
P/EPS 121.05 34.07 1,200.00 9.71 52.75 88.50 -155.74 -
EY 0.83 2.93 0.08 10.30 1.90 1.13 -0.64 -
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 1.14 0.89 0.99 0.70 0.66 31.75%

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