[CVIEW] YoY Annualized Quarter Result on 28-Feb-2013 [#1]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
25-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2013
Quarter
28-Feb-2013 [#1]
Profit Trend
QoQ- 80.81%
YoY- 189.03%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 110,132 142,780 245,584 253,396 151,488 56,788 31,932 22.89%
PBT 20,232 49,552 121,860 90,156 34,260 3,200 -7,136 -
Tax -7,864 -15,260 -32,596 -21,412 -10,476 -156 208 -
NP 12,368 34,292 89,264 68,744 23,784 3,044 -6,928 -
-
NP to SH 12,368 34,292 89,264 68,744 23,784 3,044 -6,928 -
-
Tax Rate 38.87% 30.80% 26.75% 23.75% 30.58% 4.88% - -
Total Cost 97,764 108,488 156,320 184,652 127,704 53,744 38,860 16.60%
-
Net Worth 288,000 285,999 256,999 185,000 139,905 100,192 133,153 13.70%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - 119 28,000 40,000 - - - -
Div Payout % - 0.35% 31.37% 58.19% - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 288,000 285,999 256,999 185,000 139,905 100,192 133,153 13.70%
NOSH 100,000 100,000 100,000 100,000 99,932 100,192 100,115 -0.01%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 11.23% 24.02% 36.35% 27.13% 15.70% 5.36% -21.70% -
ROE 4.29% 11.99% 34.73% 37.16% 17.00% 3.04% -5.20% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 110.13 142.78 245.58 253.40 151.59 56.68 31.90 22.91%
EPS 12.36 34.28 89.28 68.76 23.80 3.04 -6.92 -
DPS 0.00 0.12 28.00 40.00 0.00 0.00 0.00 -
NAPS 2.88 2.86 2.57 1.85 1.40 1.00 1.33 13.72%
Adjusted Per Share Value based on latest NOSH - 100,000
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 110.13 142.78 245.58 253.40 151.49 56.79 31.93 22.89%
EPS 12.36 34.28 89.28 68.76 23.78 3.04 -6.93 -
DPS 0.00 0.12 28.00 40.00 0.00 0.00 0.00 -
NAPS 2.88 2.86 2.57 1.85 1.3991 1.0019 1.3315 13.70%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 1.53 2.63 2.68 1.22 0.66 0.50 0.60 -
P/RPS 1.39 1.84 1.09 0.48 0.44 0.88 1.88 -4.90%
P/EPS 12.37 7.67 3.00 1.77 2.77 16.46 -8.67 -
EY 8.08 13.04 33.31 56.35 36.06 6.08 -11.53 -
DY 0.00 0.05 10.45 32.79 0.00 0.00 0.00 -
P/NAPS 0.53 0.92 1.04 0.66 0.47 0.50 0.45 2.76%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 26/04/16 30/04/15 23/04/14 25/04/13 25/04/12 28/04/11 28/04/10 -
Price 1.48 2.68 2.85 1.40 0.90 0.51 0.31 -
P/RPS 1.34 1.88 1.16 0.55 0.59 0.90 0.97 5.52%
P/EPS 11.97 7.82 3.19 2.04 3.78 16.79 -4.48 -
EY 8.36 12.80 31.32 49.10 26.44 5.96 -22.32 -
DY 0.00 0.04 9.82 28.57 0.00 0.00 0.00 -
P/NAPS 0.51 0.94 1.11 0.76 0.64 0.51 0.23 14.17%

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