[CVIEW] QoQ Quarter Result on 31-Aug-2004 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
07-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-Aug-2004 [#3]
Profit Trend
QoQ- -73.25%
YoY- -51.41%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 18,298 10,065 36,037 17,172 25,220 7,271 41,138 -41.70%
PBT 2,557 421 5,193 1,806 7,034 305 20,372 -74.89%
Tax -955 -246 -1,916 -480 -2,077 -151 -5,854 -70.11%
NP 1,602 175 3,277 1,326 4,957 154 14,518 -76.96%
-
NP to SH 1,602 175 3,277 1,326 4,957 154 14,518 -76.96%
-
Tax Rate 37.35% 58.43% 36.90% 26.58% 29.53% 49.51% 28.74% -
Total Cost 16,696 9,890 32,760 15,846 20,263 7,117 26,620 -26.70%
-
Net Worth 158,197 153,611 99,920 160,515 159,903 162,213 158,010 0.07%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - 1,998 - - - 4,500 -
Div Payout % - - 60.98% - - - 31.00% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 158,197 153,611 99,920 160,515 159,903 162,213 158,010 0.07%
NOSH 100,124 97,222 99,920 99,699 99,939 102,666 100,006 0.07%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 8.76% 1.74% 9.09% 7.72% 19.66% 2.12% 35.29% -
ROE 1.01% 0.11% 3.28% 0.83% 3.10% 0.09% 9.19% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 18.28 10.35 36.07 17.22 25.24 7.08 41.14 -41.74%
EPS 1.60 0.18 3.28 1.33 4.96 0.15 14.52 -76.98%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.50 -
NAPS 1.58 1.58 1.00 1.61 1.60 1.58 1.58 0.00%
Adjusted Per Share Value based on latest NOSH - 99,699
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 18.30 10.07 36.04 17.17 25.22 7.27 41.14 -41.69%
EPS 1.60 0.18 3.28 1.33 4.96 0.15 14.52 -76.98%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 4.50 -
NAPS 1.582 1.5361 0.9992 1.6052 1.599 1.6221 1.5801 0.08%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.45 1.56 1.59 1.65 1.72 1.60 1.43 -
P/RPS 7.93 15.07 4.41 9.58 6.82 22.59 3.48 73.07%
P/EPS 90.63 866.67 48.48 124.06 34.68 1,066.67 9.85 338.50%
EY 1.10 0.12 2.06 0.81 2.88 0.09 10.15 -77.23%
DY 0.00 0.00 1.26 0.00 0.00 0.00 3.15 -
P/NAPS 0.92 0.99 1.59 1.02 1.08 1.01 0.91 0.73%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 26/07/05 26/04/05 24/01/05 07/10/04 16/07/04 21/04/04 19/01/04 -
Price 1.47 1.45 1.58 1.61 1.69 1.80 1.41 -
P/RPS 8.04 14.01 4.38 9.35 6.70 25.42 3.43 76.36%
P/EPS 91.88 805.56 48.18 121.05 34.07 1,200.00 9.71 346.75%
EY 1.09 0.12 2.08 0.83 2.93 0.08 10.30 -77.59%
DY 0.00 0.00 1.27 0.00 0.00 0.00 3.19 -
P/NAPS 0.93 0.92 1.58 1.00 1.06 1.14 0.89 2.97%

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