[CVIEW] QoQ TTM Result on 31-May-2011 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2011
Quarter
31-May-2011 [#2]
Profit Trend
QoQ- 54.79%
YoY- 54.07%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 119,972 96,297 61,430 40,100 29,472 23,258 38,221 114.52%
PBT 19,488 11,483 2,689 -2,983 -5,961 -8,545 -5,437 -
Tax -6,635 -4,055 -1,701 405 259 350 -895 280.66%
NP 12,853 7,428 988 -2,578 -5,702 -8,195 -6,332 -
-
NP to SH 12,853 7,428 988 -2,578 -5,702 -8,195 -6,332 -
-
Tax Rate 34.05% 35.31% 63.26% - - - - -
Total Cost 107,119 88,869 60,442 42,678 35,174 31,453 44,553 79.56%
-
Net Worth 139,905 134,000 129,586 129,339 100,192 125,999 128,132 6.04%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 139,905 134,000 129,586 129,339 100,192 125,999 128,132 6.04%
NOSH 99,932 100,000 100,454 100,263 100,192 99,999 100,103 -0.11%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 10.71% 7.71% 1.61% -6.43% -19.35% -35.24% -16.57% -
ROE 9.19% 5.54% 0.76% -1.99% -5.69% -6.50% -4.94% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 120.05 96.30 61.15 39.99 29.42 23.26 38.18 114.77%
EPS 12.86 7.43 0.98 -2.57 -5.69 -8.20 -6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.34 1.29 1.29 1.00 1.26 1.28 6.16%
Adjusted Per Share Value based on latest NOSH - 100,263
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 119.97 96.30 61.43 40.10 29.47 23.26 38.22 114.53%
EPS 12.85 7.43 0.99 -2.58 -5.70 -8.20 -6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3991 1.34 1.2959 1.2934 1.0019 1.26 1.2813 6.04%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.66 0.61 0.595 0.56 0.50 0.41 0.60 -
P/RPS 0.55 0.63 0.97 1.40 1.70 1.76 1.57 -50.33%
P/EPS 5.13 8.21 60.50 -21.78 -8.79 -5.00 -9.49 -
EY 19.49 12.18 1.65 -4.59 -11.38 -19.99 -10.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.46 0.43 0.50 0.33 0.47 0.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 25/04/12 18/01/12 27/10/11 25/07/11 28/04/11 26/01/11 27/10/10 -
Price 0.90 0.65 0.62 0.59 0.51 0.50 0.52 -
P/RPS 0.75 0.67 1.01 1.48 1.73 2.15 1.36 -32.77%
P/EPS 7.00 8.75 63.04 -22.95 -8.96 -6.10 -8.22 -
EY 14.29 11.43 1.59 -4.36 -11.16 -16.39 -12.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.49 0.48 0.46 0.51 0.40 0.41 34.60%

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