[CVIEW] YoY Annual (Unaudited) Result on 30-Nov-2003 [#4]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
19-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2003
Quarter
30-Nov-2003 [#4]
Profit Trend
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 18,744 55,819 85,700 68,971 61,044 0 -
PBT -16,255 5,058 14,338 25,153 22,856 0 -
Tax 1,652 -1,900 -4,624 -7,380 -5,920 0 -
NP -14,603 3,158 9,714 17,773 16,936 0 -
-
NP to SH -14,603 3,158 9,714 17,773 16,936 0 -
-
Tax Rate - 37.56% 32.25% 29.34% 25.90% - -
Total Cost 33,347 52,661 75,986 51,198 44,108 0 -
-
Net Worth 143,951 158,899 158,062 157,964 135,152 0 -
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - 1,499 5,001 7,498 - - -
Div Payout % - 47.47% 51.49% 42.19% - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 143,951 158,899 158,062 157,964 135,152 0 -
NOSH 99,966 99,936 100,039 99,977 93,208 0 -
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin -77.91% 5.66% 11.33% 25.77% 27.74% 0.00% -
ROE -10.14% 1.99% 6.15% 11.25% 12.53% 0.00% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 18.75 55.85 85.67 68.99 65.49 0.00 -
EPS -14.60 3.16 9.71 17.77 18.17 0.00 -
DPS 0.00 1.50 5.00 7.50 0.00 0.00 -
NAPS 1.44 1.59 1.58 1.58 1.45 1.35 1.29%
Adjusted Per Share Value based on latest NOSH - 100,006
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 18.74 55.82 85.70 68.97 61.04 0.00 -
EPS -14.60 3.16 9.71 17.77 16.94 0.00 -
DPS 0.00 1.50 5.00 7.50 0.00 0.00 -
NAPS 1.4395 1.589 1.5806 1.5796 1.3515 1.35 1.29%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 - -
Price 0.90 1.42 1.59 1.43 1.10 0.00 -
P/RPS 4.80 2.54 1.86 2.07 1.68 0.00 -
P/EPS -6.16 44.94 16.37 8.04 6.05 0.00 -
EY -16.23 2.23 6.11 12.43 16.52 0.00 -
DY 0.00 1.06 3.14 5.24 0.00 0.00 -
P/NAPS 0.62 0.89 1.01 0.91 0.76 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 22/01/07 23/01/06 24/01/05 19/01/04 22/01/03 - -
Price 0.53 1.20 1.58 1.41 1.10 0.00 -
P/RPS 2.83 2.15 1.84 2.04 1.68 0.00 -
P/EPS -3.63 37.97 16.27 7.93 6.05 0.00 -
EY -27.56 2.63 6.15 12.61 16.52 0.00 -
DY 0.00 1.25 3.16 5.32 0.00 0.00 -
P/NAPS 0.37 0.75 1.00 0.89 0.76 0.00 -

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
Post a Comment