[CVIEW] QoQ Quarter Result on 31-May-2004 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
16-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- 3118.83%
YoY- 337.51%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 10,065 36,037 17,172 25,220 7,271 41,138 13,973 -19.66%
PBT 421 5,193 1,806 7,034 305 20,372 3,814 -77.01%
Tax -246 -1,916 -480 -2,077 -151 -5,854 -1,085 -62.85%
NP 175 3,277 1,326 4,957 154 14,518 2,729 -84.00%
-
NP to SH 175 3,277 1,326 4,957 154 14,518 2,729 -84.00%
-
Tax Rate 58.43% 36.90% 26.58% 29.53% 49.51% 28.74% 28.45% -
Total Cost 9,890 32,760 15,846 20,263 7,117 26,620 11,244 -8.20%
-
Net Worth 153,611 99,920 160,515 159,903 162,213 158,010 145,946 3.47%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - 1,998 - - - 4,500 - -
Div Payout % - 60.98% - - - 31.00% - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 153,611 99,920 160,515 159,903 162,213 158,010 145,946 3.47%
NOSH 97,222 99,920 99,699 99,939 102,666 100,006 99,963 -1.83%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 1.74% 9.09% 7.72% 19.66% 2.12% 35.29% 19.53% -
ROE 0.11% 3.28% 0.83% 3.10% 0.09% 9.19% 1.87% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 10.35 36.07 17.22 25.24 7.08 41.14 13.98 -18.17%
EPS 0.18 3.28 1.33 4.96 0.15 14.52 2.73 -83.70%
DPS 0.00 2.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.58 1.00 1.61 1.60 1.58 1.58 1.46 5.41%
Adjusted Per Share Value based on latest NOSH - 99,939
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 10.07 36.04 17.17 25.22 7.27 41.14 13.97 -19.62%
EPS 0.18 3.28 1.33 4.96 0.15 14.52 2.73 -83.70%
DPS 0.00 2.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.5361 0.9992 1.6052 1.599 1.6221 1.5801 1.4595 3.47%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.56 1.59 1.65 1.72 1.60 1.43 1.00 -
P/RPS 15.07 4.41 9.58 6.82 22.59 3.48 7.15 64.46%
P/EPS 866.67 48.48 124.06 34.68 1,066.67 9.85 36.63 725.74%
EY 0.12 2.06 0.81 2.88 0.09 10.15 2.73 -87.56%
DY 0.00 1.26 0.00 0.00 0.00 3.15 0.00 -
P/NAPS 0.99 1.59 1.02 1.08 1.01 0.91 0.68 28.48%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 26/04/05 24/01/05 07/10/04 16/07/04 21/04/04 19/01/04 22/10/03 -
Price 1.45 1.58 1.61 1.69 1.80 1.41 1.44 -
P/RPS 14.01 4.38 9.35 6.70 25.42 3.43 10.30 22.78%
P/EPS 805.56 48.18 121.05 34.07 1,200.00 9.71 52.75 516.55%
EY 0.12 2.08 0.83 2.93 0.08 10.30 1.90 -84.16%
DY 0.00 1.27 0.00 0.00 0.00 3.19 0.00 -
P/NAPS 0.92 1.58 1.00 1.06 1.14 0.89 0.99 -4.77%

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