[CVIEW] YoY Annualized Quarter Result on 31-Aug-2010 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
27-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-Aug-2010 [#3]
Profit Trend
QoQ- -20.85%
YoY- -66.45%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 258,445 179,412 73,194 24,292 41,992 31,786 65,038 25.82%
PBT 98,833 45,810 6,905 -8,073 -2,225 -6,293 5,550 61.52%
Tax -24,581 -12,956 -3,294 -560 -2,961 1,004 -3,437 38.76%
NP 74,252 32,854 3,610 -8,633 -5,186 -5,289 2,113 80.88%
-
NP to SH 74,252 32,854 3,610 -8,633 -5,186 -5,289 2,113 80.88%
-
Tax Rate 24.87% 28.28% 47.70% - - - 61.93% -
Total Cost 184,193 146,557 69,584 32,925 47,178 37,075 62,925 19.58%
-
Net Worth 217,000 159,000 128,904 127,901 134,999 144,890 144,543 6.99%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 26,666 - - - - - - -
Div Payout % 35.91% - - - - - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 217,000 159,000 128,904 127,901 134,999 144,890 144,543 6.99%
NOSH 100,000 100,000 99,926 99,922 99,999 99,924 99,685 0.05%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 28.73% 18.31% 4.93% -35.54% -12.35% -16.64% 3.25% -
ROE 34.22% 20.66% 2.80% -6.75% -3.84% -3.65% 1.46% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 258.45 179.41 73.25 24.31 41.99 31.81 65.24 25.76%
EPS 74.25 32.85 3.61 -8.64 -5.19 -5.29 2.12 80.78%
DPS 26.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.59 1.29 1.28 1.35 1.45 1.45 6.94%
Adjusted Per Share Value based on latest NOSH - 100,103
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 258.45 179.41 73.19 24.29 41.99 31.79 65.04 25.82%
EPS 74.25 32.85 3.61 -8.63 -5.19 -5.29 2.11 80.92%
DPS 26.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.59 1.289 1.279 1.35 1.4489 1.4454 7.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 2.39 0.75 0.595 0.60 0.51 0.50 0.60 -
P/RPS 0.92 0.42 0.81 2.47 1.21 1.57 0.92 0.00%
P/EPS 3.22 2.28 14.92 -6.94 -9.83 -9.45 28.30 -30.36%
EY 31.07 43.81 6.70 -14.40 -10.17 -10.59 3.53 43.64%
DY 11.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.47 0.46 0.47 0.38 0.34 0.41 17.86%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 22/10/13 23/10/12 27/10/11 27/10/10 12/10/09 30/10/08 24/10/07 -
Price 2.37 0.82 0.62 0.52 0.61 0.58 0.63 -
P/RPS 0.92 0.46 0.85 2.14 1.45 1.82 0.97 -0.87%
P/EPS 3.19 2.50 15.55 -6.02 -11.76 -10.96 29.72 -31.03%
EY 31.33 40.07 6.43 -16.62 -8.50 -9.13 3.37 44.95%
DY 11.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.52 0.48 0.41 0.45 0.40 0.43 16.75%

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