[CVIEW] YoY Annualized Quarter Result on 28-Feb-2010 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
28-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
28-Feb-2010 [#1]
Profit Trend
QoQ- -84.89%
YoY- 20.0%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 253,396 151,488 56,788 31,932 19,584 23,944 61,756 26.50%
PBT 90,156 34,260 3,200 -7,136 -8,672 -8,136 6,728 54.05%
Tax -21,412 -10,476 -156 208 12 1,492 -4,320 30.54%
NP 68,744 23,784 3,044 -6,928 -8,660 -6,644 2,408 74.73%
-
NP to SH 68,744 23,784 3,044 -6,928 -8,660 -6,644 2,408 74.73%
-
Tax Rate 23.75% 30.58% 4.88% - - - 64.21% -
Total Cost 184,652 127,704 53,744 38,860 28,244 30,588 59,348 20.80%
-
Net Worth 185,000 139,905 100,192 133,153 135,686 147,088 144,479 4.20%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 40,000 - - - - - - -
Div Payout % 58.19% - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 185,000 139,905 100,192 133,153 135,686 147,088 144,479 4.20%
NOSH 100,000 99,932 100,192 100,115 99,769 100,060 100,333 -0.05%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 27.13% 15.70% 5.36% -21.70% -44.22% -27.75% 3.90% -
ROE 37.16% 17.00% 3.04% -5.20% -6.38% -4.52% 1.67% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 253.40 151.59 56.68 31.90 19.63 23.93 61.55 26.57%
EPS 68.76 23.80 3.04 -6.92 -8.68 -6.64 2.40 74.83%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.40 1.00 1.33 1.36 1.47 1.44 4.26%
Adjusted Per Share Value based on latest NOSH - 100,115
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 253.40 151.49 56.79 31.93 19.58 23.94 61.76 26.49%
EPS 68.76 23.78 3.04 -6.93 -8.66 -6.64 2.41 74.71%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.3991 1.0019 1.3315 1.3569 1.4709 1.4448 4.20%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.22 0.66 0.50 0.60 0.58 0.68 0.70 -
P/RPS 0.48 0.44 0.88 1.88 2.95 2.84 1.14 -13.41%
P/EPS 1.77 2.77 16.46 -8.67 -6.68 -10.24 29.17 -37.28%
EY 56.35 36.06 6.08 -11.53 -14.97 -9.76 3.43 59.37%
DY 32.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.47 0.50 0.45 0.43 0.46 0.49 5.08%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 25/04/13 25/04/12 28/04/11 28/04/10 27/04/09 23/04/08 25/04/07 -
Price 1.40 0.90 0.51 0.31 0.67 0.85 0.63 -
P/RPS 0.55 0.59 0.90 0.97 3.41 3.55 1.02 -9.77%
P/EPS 2.04 3.78 16.79 -4.48 -7.72 -12.80 26.25 -34.64%
EY 49.10 26.44 5.96 -22.32 -12.96 -7.81 3.81 53.05%
DY 28.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.64 0.51 0.23 0.49 0.58 0.44 9.52%

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