[CVIEW] QoQ TTM Result on 31-May-2005 [#2]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

26-Jul-2005

Admission Sponsor

Sponsor

Financial Year

30-Nov-2005

Quarter

31-May-2005 [#2]

Profit Trend

QoQ- -34.46%

YoY- -71.46%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
TTM Result
Revenue	48,015	55,819	75,558	81,572	88,494	85,700	90,801	-34.68%
YoY %	-13.98%	-26.12%	-7.37%	-7.82%	3.26%	-5.62%	-	-
Horiz. %	52.88%	61.47%	83.21%	89.84%	97.46%	94.38%	100.00%	-
PBT	-104	5,058	9,624	9,977	14,454	14,338	29,517	-
YoY %	-102.06%	-47.44%	-3.54%	-30.97%	0.81%	-51.42%	-	-
Horiz. %	-0.35%	17.14%	32.60%	33.80%	48.97%	48.58%	100.00%	-
Tax	-1,076	-1,900	-3,479	-3,597	-4,719	-4,624	-8,562	-75.00%
YoY %	43.37%	45.39%	3.28%	23.78%	-2.05%	45.99%	-	-
Horiz. %	12.57%	22.19%	40.63%	42.01%	55.12%	54.01%	100.00%	-
NP	-1,180	3,158	6,145	6,380	9,735	9,714	20,955	-
YoY %	-137.37%	-48.61%	-3.68%	-34.46%	0.22%	-53.64%	-	-
Horiz. %	-5.63%	15.07%	29.32%	30.45%	46.46%	46.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,180	3,158	6,145	6,380	9,735	9,714	20,955	-
YoY %	-137.37%	-48.61%	-3.68%	-34.46%	0.22%	-53.64%	-	-
Horiz. %	-5.63%	15.07%	29.32%	30.45%	46.46%	46.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	37.56%	36.15%	36.05%	32.65%	32.25%	29.01%	-
YoY %	-	3.90%	0.28%	10.41%	1.24%	11.17%	-	-
Horiz. %	-	129.47%	124.61%	124.27%	112.55%	111.17%	100.00%	-
Total Cost	49,195	52,661	69,413	75,192	78,759	75,986	69,846	-20.88%
YoY %	-6.58%	-24.13%	-7.69%	-4.53%	3.65%	8.79%	-	-
Horiz. %	70.43%	75.40%	99.38%	107.65%	112.76%	108.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	155,111	159,000	159,145	158,197	153,611	99,920	160,515	-2.26%
YoY %	-2.45%	-0.09%	0.60%	2.99%	53.73%	-37.75%	-	-
Horiz. %	96.63%	99.06%	99.15%	98.56%	95.70%	62.25%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Dividend
Div	1,500	1,500	1,998	1,998	1,998	1,998	4,500	-52.02%
YoY %	0.00%	-24.92%	0.00%	0.00%	0.00%	-55.60%	-	-
Horiz. %	33.33%	33.33%	44.40%	44.40%	44.40%	44.40%	100.00%	-
Div Payout %	0.00%	47.50%	32.52%	31.32%	20.53%	20.57%	21.48%	-
YoY %	0.00%	46.06%	3.83%	52.56%	-0.19%	-4.24%	-	-
Horiz. %	0.00%	221.14%	151.40%	145.81%	95.58%	95.76%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Equity
Net Worth	155,111	159,000	159,145	158,197	153,611	99,920	160,515	-2.26%
YoY %	-2.45%	-0.09%	0.60%	2.99%	53.73%	-37.75%	-	-
Horiz. %	96.63%	99.06%	99.15%	98.56%	95.70%	62.25%	100.00%	-
NOSH	100,072	100,000	100,091	100,124	97,222	99,920	99,699	0.24%
YoY %	0.07%	-0.09%	-0.03%	2.98%	-2.70%	0.22%	-	-
Horiz. %	100.37%	100.30%	100.39%	100.43%	97.52%	100.22%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Ratio Analysis
NP Margin	-2.46%	5.66%	8.13%	7.82%	11.00%	11.33%	23.08%	-
YoY %	-143.46%	-30.38%	3.96%	-28.91%	-2.91%	-50.91%	-	-
Horiz. %	-10.66%	24.52%	35.23%	33.88%	47.66%	49.09%	100.00%	-
ROE	-0.76%	1.99%	3.86%	4.03%	6.34%	9.72%	13.05%	-
YoY %	-138.19%	-48.45%	-4.22%	-36.44%	-34.77%	-25.52%	-	-
Horiz. %	-5.82%	15.25%	29.58%	30.88%	48.58%	74.48%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Per Share
RPS	47.98	55.82	75.49	81.47	91.02	85.77	91.07	-34.84%
YoY %	-14.05%	-26.06%	-7.34%	-10.49%	6.12%	-5.82%	-	-
Horiz. %	52.68%	61.29%	82.89%	89.46%	99.95%	94.18%	100.00%	-
EPS	-1.18	3.16	6.14	6.37	10.01	9.72	21.02	-
YoY %	-137.34%	-48.53%	-3.61%	-36.36%	2.98%	-53.76%	-	-
Horiz. %	-5.61%	15.03%	29.21%	30.30%	47.62%	46.24%	100.00%	-
DPS	1.50	1.50	2.00	2.00	2.06	2.00	4.51	-52.09%
YoY %	0.00%	-25.00%	0.00%	-2.91%	3.00%	-55.65%	-	-
Horiz. %	33.26%	33.26%	44.35%	44.35%	45.68%	44.35%	100.00%	-
NAPS	1.55	1.59	1.59	1.58	1.58	1.00	1.61	-2.50%
YoY %	-2.52%	0.00%	0.63%	0.00%	58.00%	-37.89%	-	-
Horiz. %	96.27%	98.76%	98.76%	98.14%	98.14%	62.11%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Adjusted Per Share Value based on latest NOSH - 100,124
RPS	48.02	55.82	75.56	81.57	88.49	85.70	90.80	-34.67%
YoY %	-13.97%	-26.12%	-7.37%	-7.82%	3.26%	-5.62%	-	-
Horiz. %	52.89%	61.48%	83.22%	89.83%	97.46%	94.38%	100.00%	-
EPS	-1.18	3.16	6.15	6.38	9.74	9.71	20.96	-
YoY %	-137.34%	-48.62%	-3.61%	-34.50%	0.31%	-53.67%	-	-
Horiz. %	-5.63%	15.08%	29.34%	30.44%	46.47%	46.33%	100.00%	-
DPS	1.50	1.50	2.00	2.00	2.00	2.00	4.50	-52.02%
YoY %	0.00%	-25.00%	0.00%	0.00%	0.00%	-55.56%	-	-
Horiz. %	33.33%	33.33%	44.44%	44.44%	44.44%	44.44%	100.00%	-
NAPS	1.5511	1.59	1.5915	1.582	1.5361	0.9992	1.6052	-2.26%
YoY %	-2.45%	-0.09%	0.60%	2.99%	53.73%	-37.75%	-	-
Horiz. %	96.63%	99.05%	99.15%	98.55%	95.70%	62.25%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/06	30/11/05	30/08/05	31/05/05	28/02/05	30/11/04	30/08/04	-
Price	1.23	1.42	1.46	1.45	1.56	1.59	1.65	-
P/RPS	2.56	2.54	1.93	1.78	1.71	1.85	1.81	26.08%
YoY %	0.79%	31.61%	8.43%	4.09%	-7.57%	2.21%	-	-
Horiz. %	141.44%	140.33%	106.63%	98.34%	94.48%	102.21%	100.00%	-
P/EPS	-104.31	44.97	23.78	22.76	15.58	16.36	7.85	-
YoY %	-331.95%	89.11%	4.48%	46.08%	-4.77%	108.41%	-	-
Horiz. %	-1,328.79%	572.87%	302.93%	289.94%	198.47%	208.41%	100.00%	-
EY	-0.96	2.22	4.21	4.39	6.42	6.11	12.74	-
YoY %	-143.24%	-47.27%	-4.10%	-31.62%	5.07%	-52.04%	-	-
Horiz. %	-7.54%	17.43%	33.05%	34.46%	50.39%	47.96%	100.00%	-
DY	1.22	1.06	1.37	1.38	1.32	1.26	2.74	-41.77%
YoY %	15.09%	-22.63%	-0.72%	4.55%	4.76%	-54.01%	-	-
Horiz. %	44.53%	38.69%	50.00%	50.36%	48.18%	45.99%	100.00%	-
P/NAPS	0.79	0.89	0.92	0.92	0.99	1.59	1.02	-15.70%
YoY %	-11.24%	-3.26%	0.00%	-7.07%	-37.74%	55.88%	-	-
Horiz. %	77.45%	87.25%	90.20%	90.20%	97.06%	155.88%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Price Multiplier on Announcement Date
Date	26/04/06	23/01/06	20/10/05	26/07/05	26/04/05	24/01/05	07/10/04	-
Price	1.23	1.20	1.20	1.47	1.45	1.58	1.61	-
P/RPS	2.56	2.15	1.59	1.80	1.59	1.84	1.77	27.97%
YoY %	19.07%	35.22%	-11.67%	13.21%	-13.59%	3.95%	-	-
Horiz. %	144.63%	121.47%	89.83%	101.69%	89.83%	103.95%	100.00%	-
P/EPS	-104.31	38.00	19.55	23.07	14.48	16.25	7.66	-
YoY %	-374.50%	94.37%	-15.26%	59.32%	-10.89%	112.14%	-	-
Horiz. %	-1,361.75%	496.08%	255.22%	301.17%	189.03%	212.14%	100.00%	-
EY	-0.96	2.63	5.12	4.33	6.91	6.15	13.05	-
YoY %	-136.50%	-48.63%	18.24%	-37.34%	12.36%	-52.87%	-	-
Horiz. %	-7.36%	20.15%	39.23%	33.18%	52.95%	47.13%	100.00%	-
DY	1.22	1.25	1.66	1.36	1.42	1.27	2.80	-42.61%
YoY %	-2.40%	-24.70%	22.06%	-4.23%	11.81%	-54.64%	-	-
Horiz. %	43.57%	44.64%	59.29%	48.57%	50.71%	45.36%	100.00%	-
P/NAPS	0.79	0.75	0.75	0.93	0.92	1.58	1.00	-14.57%
YoY %	5.33%	0.00%	-19.35%	1.09%	-41.77%	58.00%	-	-
Horiz. %	79.00%	75.00%	75.00%	93.00%	92.00%	158.00%	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