[CVIEW] QoQ TTM Result on 31-Aug-2007 [#3]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

24-Oct-2007

Admission Sponsor

Sponsor

Financial Year

30-Nov-2007

Quarter

31-Aug-2007 [#3]

Profit Trend

QoQ- 61.72%

YoY- 79.58%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
TTM Result
Revenue	43,982	52,745	62,198	55,743	45,406	31,922	18,744	76.48%
YoY %	-16.61%	-15.20%	11.58%	22.77%	42.24%	70.31%	-	-
Horiz. %	234.65%	281.40%	331.83%	297.39%	242.24%	170.31%	100.00%	-
PBT	-672	2,020	5,736	91	-4,411	-9,832	-16,255	-88.02%
YoY %	-133.27%	-64.78%	6,203.30%	102.06%	55.14%	39.51%	-	-
Horiz. %	4.13%	-12.43%	-35.29%	-0.56%	27.14%	60.49%	100.00%	-
Tax	2,097	1,098	-355	-2,249	-1,226	-6	1,652	17.21%
YoY %	90.98%	409.30%	84.22%	-83.44%	-20,333.33%	-100.36%	-	-
Horiz. %	126.94%	66.46%	-21.49%	-136.14%	-74.21%	-0.36%	100.00%	-
NP	1,425	3,118	5,381	-2,158	-5,637	-9,838	-14,603	-
YoY %	-54.30%	-42.06%	349.35%	61.72%	42.70%	32.63%	-	-
Horiz. %	-9.76%	-21.35%	-36.85%	14.78%	38.60%	67.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,425	3,118	5,381	-2,158	-5,637	-9,838	-14,603	-
YoY %	-54.30%	-42.06%	349.35%	61.72%	42.70%	32.63%	-	-
Horiz. %	-9.76%	-21.35%	-36.85%	14.78%	38.60%	67.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-54.36%	6.19%	2,471.43%	-	-	-	-
YoY %	-	-978.19%	-99.75%	0.00%	-	-	-	-
Horiz. %	-	-2.20%	0.25%	100.00%	-	-	-	-
Total Cost	42,557	49,627	56,817	57,901	51,043	41,760	33,347	17.63%
YoY %	-14.25%	-12.65%	-1.87%	13.44%	22.23%	25.23%	-	-
Horiz. %	127.62%	148.82%	170.38%	173.63%	153.07%	125.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	146,235	147,088	148,843	145,547	145,322	144,479	142,818	1.58%
YoY %	-0.58%	-1.18%	2.26%	0.15%	0.58%	1.16%	-	-
Horiz. %	102.39%	102.99%	104.22%	101.91%	101.75%	101.16%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Equity
Net Worth	146,235	147,088	148,843	145,547	145,322	144,479	142,818	1.58%
YoY %	-0.58%	-1.18%	2.26%	0.15%	0.58%	1.16%	-	-
Horiz. %	102.39%	102.99%	104.22%	101.91%	101.75%	101.16%	100.00%	-
NOSH	100,161	100,060	99,894	100,377	100,222	100,333	99,873	0.19%
YoY %	0.10%	0.17%	-0.48%	0.15%	-0.11%	0.46%	-	-
Horiz. %	100.29%	100.19%	100.02%	100.50%	100.35%	100.46%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Ratio Analysis
NP Margin	3.24%	5.91%	8.65%	-3.87%	-12.41%	-30.82%	-77.91%	-
YoY %	-45.18%	-31.68%	323.51%	68.82%	59.73%	60.44%	-	-
Horiz. %	-4.16%	-7.59%	-11.10%	4.97%	15.93%	39.56%	100.00%	-
ROE	0.97%	2.12%	3.62%	-1.48%	-3.88%	-6.81%	-10.22%	-
YoY %	-54.25%	-41.44%	344.59%	61.86%	43.02%	33.37%	-	-
Horiz. %	-9.49%	-20.74%	-35.42%	14.48%	37.96%	66.63%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Per Share
RPS	43.91	52.71	62.26	55.53	45.31	31.82	18.77	76.13%
YoY %	-16.70%	-15.34%	12.12%	22.56%	42.39%	69.53%	-	-
Horiz. %	233.94%	280.82%	331.70%	295.84%	241.40%	169.53%	100.00%	-
EPS	1.42	3.12	5.39	-2.15	-5.62	-9.81	-14.62	-
YoY %	-54.49%	-42.12%	350.70%	61.74%	42.71%	32.90%	-	-
Horiz. %	-9.71%	-21.34%	-36.87%	14.71%	38.44%	67.10%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.46	1.47	1.49	1.45	1.45	1.44	1.43	1.39%
YoY %	-0.68%	-1.34%	2.76%	0.00%	0.69%	0.70%	-	-
Horiz. %	102.10%	102.80%	104.20%	101.40%	101.40%	100.70%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 100,377
RPS	43.98	52.75	62.20	55.74	45.41	31.92	18.74	76.50%
YoY %	-16.63%	-15.19%	11.59%	22.75%	42.26%	70.33%	-	-
Horiz. %	234.69%	281.48%	331.91%	297.44%	242.32%	170.33%	100.00%	-
EPS	1.43	3.12	5.38	-2.16	-5.64	-9.84	-14.60	-
YoY %	-54.17%	-42.01%	349.07%	61.70%	42.68%	32.60%	-	-
Horiz. %	-9.79%	-21.37%	-36.85%	14.79%	38.63%	67.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.4624	1.4709	1.4884	1.4555	1.4532	1.4448	1.4282	1.58%
YoY %	-0.58%	-1.18%	2.26%	0.16%	0.58%	1.16%	-	-
Horiz. %	102.39%	102.99%	104.22%	101.91%	101.75%	101.16%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	-
Price	0.50	0.68	0.50	0.60	0.64	0.70	0.90	-
P/RPS	1.14	1.29	0.80	1.08	1.41	2.20	4.80	-61.61%
YoY %	-11.63%	61.25%	-25.93%	-23.40%	-35.91%	-54.17%	-	-
Horiz. %	23.75%	26.88%	16.67%	22.50%	29.38%	45.83%	100.00%	-
P/EPS	35.14	21.82	9.28	-27.91	-11.38	-7.14	-6.16	-
YoY %	61.04%	135.13%	133.25%	-145.25%	-59.38%	-15.91%	-	-
Horiz. %	-570.45%	-354.22%	-150.65%	453.08%	184.74%	115.91%	100.00%	-
EY	2.85	4.58	10.77	-3.58	-8.79	-14.01	-16.25	-
YoY %	-37.77%	-57.47%	400.84%	59.27%	37.26%	13.78%	-	-
Horiz. %	-17.54%	-28.18%	-66.28%	22.03%	54.09%	86.22%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.46	0.34	0.41	0.44	0.49	0.63	-33.68%
YoY %	-26.09%	35.29%	-17.07%	-6.82%	-10.20%	-22.22%	-	-
Horiz. %	53.97%	73.02%	53.97%	65.08%	69.84%	77.78%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	31/07/08	23/04/08	25/03/08	24/10/07	25/07/07	25/04/07	22/01/07	-
Price	0.69	0.85	0.48	0.63	0.65	0.63	0.53	-
P/RPS	1.57	1.61	0.77	1.13	1.43	1.98	2.82	-32.30%
YoY %	-2.48%	109.09%	-31.86%	-20.98%	-27.78%	-29.79%	-	-
Horiz. %	55.67%	57.09%	27.30%	40.07%	50.71%	70.21%	100.00%	-
P/EPS	48.50	27.28	8.91	-29.30	-11.56	-6.43	-3.62	-
YoY %	77.79%	206.17%	130.41%	-153.46%	-79.78%	-77.62%	-	-
Horiz. %	-1,339.78%	-753.59%	-246.13%	809.39%	319.34%	177.62%	100.00%	-
EY	2.06	3.67	11.22	-3.41	-8.65	-15.56	-27.59	-
YoY %	-43.87%	-67.29%	429.03%	60.58%	44.41%	43.60%	-	-
Horiz. %	-7.47%	-13.30%	-40.67%	12.36%	31.35%	56.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.47	0.58	0.32	0.43	0.45	0.44	0.37	17.27%
YoY %	-18.97%	81.25%	-25.58%	-4.44%	2.27%	18.92%	-	-
Horiz. %	127.03%	156.76%	86.49%	116.22%	121.62%	118.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos