[CVIEW] QoQ TTM Result on 29-Feb-2012 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
29-Feb-2012 [#1]
Profit Trend
QoQ- 73.03%
YoY- 325.41%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 192,573 175,960 150,454 119,972 96,297 61,430 40,100 183.83%
PBT 52,740 40,662 29,525 19,488 11,483 2,689 -2,983 -
Tax -14,719 -11,301 -9,662 -6,635 -4,055 -1,701 405 -
NP 38,021 29,361 19,863 12,853 7,428 988 -2,578 -
-
NP to SH 38,021 29,361 19,863 12,853 7,428 988 -2,578 -
-
Tax Rate 27.91% 27.79% 32.72% 34.05% 35.31% 63.26% - -
Total Cost 154,552 146,599 130,591 107,119 88,869 60,442 42,678 135.26%
-
Net Worth 172,000 159,000 148,000 139,905 134,000 129,586 129,339 20.86%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 172,000 159,000 148,000 139,905 134,000 129,586 129,339 20.86%
NOSH 100,000 100,000 100,000 99,932 100,000 100,454 100,263 -0.17%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 19.74% 16.69% 13.20% 10.71% 7.71% 1.61% -6.43% -
ROE 22.11% 18.47% 13.42% 9.19% 5.54% 0.76% -1.99% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 192.57 175.96 150.45 120.05 96.30 61.15 39.99 184.34%
EPS 38.02 29.36 19.86 12.86 7.43 0.98 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.48 1.40 1.34 1.29 1.29 21.07%
Adjusted Per Share Value based on latest NOSH - 99,932
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 192.57 175.96 150.45 119.97 96.30 61.43 40.10 183.82%
EPS 38.02 29.36 19.86 12.85 7.43 0.99 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.59 1.48 1.3991 1.34 1.2959 1.2934 20.86%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 1.05 0.75 0.79 0.66 0.61 0.595 0.56 -
P/RPS 0.55 0.43 0.53 0.55 0.63 0.97 1.40 -46.26%
P/EPS 2.76 2.55 3.98 5.13 8.21 60.50 -21.78 -
EY 36.21 39.15 25.14 19.49 12.18 1.65 -4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.53 0.47 0.46 0.46 0.43 26.17%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 22/01/13 23/10/12 24/07/12 25/04/12 18/01/12 27/10/11 25/07/11 -
Price 1.12 0.82 0.70 0.90 0.65 0.62 0.59 -
P/RPS 0.58 0.47 0.47 0.75 0.67 1.01 1.48 -46.35%
P/EPS 2.95 2.79 3.52 7.00 8.75 63.04 -22.95 -
EY 33.95 35.81 28.38 14.29 11.43 1.59 -4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.47 0.64 0.49 0.48 0.46 25.84%

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