[CVIEW] QoQ Quarter Result on 31-May-2003 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
23-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
31-May-2003 [#2]
Profit Trend
QoQ- 286.66%
YoY- -11.55%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 7,271 41,138 13,973 9,694 4,166 27,746 8,704 -11.31%
PBT 305 20,372 3,814 1,392 -425 9,716 1,012 -55.08%
Tax -151 -5,854 -1,085 -259 -182 -2,787 -324 -39.91%
NP 154 14,518 2,729 1,133 -607 6,929 688 -63.16%
-
NP to SH 154 14,518 2,729 1,133 -607 6,929 688 -63.16%
-
Tax Rate 49.51% 28.74% 28.45% 18.61% - 28.68% 32.02% -
Total Cost 7,117 26,620 11,244 8,561 4,773 20,817 8,016 -7.63%
-
Net Worth 162,213 158,010 145,946 143,379 143,291 144,979 139,594 10.53%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - 4,500 - - - - 2,991 -
Div Payout % - 31.00% - - - - 434.78% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 162,213 158,010 145,946 143,379 143,291 144,979 139,594 10.53%
NOSH 102,666 100,006 99,963 100,265 99,508 99,985 99,710 1.96%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 2.12% 35.29% 19.53% 11.69% -14.57% 24.97% 7.90% -
ROE 0.09% 9.19% 1.87% 0.79% -0.42% 4.78% 0.49% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 7.08 41.14 13.98 9.67 4.19 27.75 8.73 -13.04%
EPS 0.15 14.52 2.73 1.13 -0.61 6.93 0.69 -63.87%
DPS 0.00 4.50 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.58 1.58 1.46 1.43 1.44 1.45 1.40 8.40%
Adjusted Per Share Value based on latest NOSH - 100,265
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 7.27 41.14 13.97 9.69 4.17 27.75 8.70 -11.29%
EPS 0.15 14.52 2.73 1.13 -0.61 6.93 0.69 -63.87%
DPS 0.00 4.50 0.00 0.00 0.00 0.00 2.99 -
NAPS 1.6221 1.5801 1.4595 1.4338 1.4329 1.4498 1.3959 10.54%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.60 1.43 1.00 0.98 1.02 1.10 1.11 -
P/RPS 22.59 3.48 7.15 10.14 24.36 3.96 12.72 46.70%
P/EPS 1,066.67 9.85 36.63 86.73 -167.21 15.87 160.87 253.34%
EY 0.09 10.15 2.73 1.15 -0.60 6.30 0.62 -72.41%
DY 0.00 3.15 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 1.01 0.91 0.68 0.69 0.71 0.76 0.79 17.81%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 19/01/04 22/10/03 23/07/03 28/04/03 22/01/03 22/10/02 -
Price 1.80 1.41 1.44 1.00 0.95 1.10 1.10 -
P/RPS 25.42 3.43 10.30 10.34 22.69 3.96 12.60 59.73%
P/EPS 1,200.00 9.71 52.75 88.50 -155.74 15.87 159.42 284.55%
EY 0.08 10.30 1.90 1.13 -0.64 6.30 0.63 -74.76%
DY 0.00 3.19 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 1.14 0.89 0.99 0.70 0.66 0.76 0.79 27.72%

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