[CVIEW] YoY Cumulative Quarter Result on 30-Nov-2010 [#4]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

26-Jan-2011

Admission Sponsor

Sponsor

Financial Year

30-Nov-2010

Quarter

30-Nov-2010 [#4]

Profit Trend

QoQ- -26.56%

YoY- -118.71%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Cumulative Result
Revenue	272,940	192,573	96,297	23,258	51,496	24,721	62,198	27.92%
YoY %	41.73%	99.98%	314.04%	-54.84%	108.31%	-60.25%	-	-
Horiz. %	438.82%	309.61%	154.82%	37.39%	82.79%	39.75%	100.00%	-
PBT	104,342	52,740	11,763	-8,545	-1,051	-11,060	5,736	62.10%
YoY %	97.84%	348.36%	237.66%	-713.04%	90.50%	-292.82%	-	-
Horiz. %	1,819.07%	919.46%	205.07%	-148.97%	-18.32%	-192.82%	100.00%	-
Tax	-26,548	-14,719	-4,055	350	-2,696	453	-355	105.12%
YoY %	-80.37%	-262.98%	-1,258.57%	112.98%	-695.14%	227.61%	-	-
Horiz. %	7,478.31%	4,146.20%	1,142.25%	-98.59%	759.44%	-127.61%	100.00%	-
NP	77,794	38,021	7,708	-8,195	-3,747	-10,607	5,381	56.01%
YoY %	104.61%	393.27%	194.06%	-118.71%	64.67%	-297.12%	-	-
Horiz. %	1,445.72%	706.58%	143.24%	-152.30%	-69.63%	-197.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,794	38,021	7,708	-8,195	-3,747	-10,607	5,381	56.01%
YoY %	104.61%	393.27%	194.06%	-118.71%	64.67%	-297.12%	-	-
Horiz. %	1,445.72%	706.58%	143.24%	-152.30%	-69.63%	-197.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	27.91%	34.47%	-	-	-	6.19%	-
YoY %	-8.85%	-19.03%	0.00%	-	-	-	-	-
Horiz. %	410.99%	450.89%	556.87%	-	-	-	100.00%	-
Total Cost	195,146	154,552	88,589	31,453	55,243	35,328	56,817	22.80%
YoY %	26.27%	74.46%	181.66%	-43.06%	56.37%	-37.82%	-	-
Horiz. %	343.46%	272.02%	155.92%	55.36%	97.23%	62.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	234,999	172,004	133,963	125,923	134,892	137,960	149,027	7.87%
YoY %	36.62%	28.40%	6.38%	-6.65%	-2.22%	-7.43%	-	-
Horiz. %	157.69%	115.42%	89.89%	84.50%	90.52%	92.57%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	27,000	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	34.71%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	234,999	172,004	133,963	125,923	134,892	137,960	149,027	7.87%
YoY %	36.62%	28.40%	6.38%	-6.65%	-2.22%	-7.43%	-	-
Horiz. %	157.69%	115.42%	89.89%	84.50%	90.52%	92.57%	100.00%	-
NOSH	100,000	100,000	99,973	99,939	99,920	99,971	100,018	-0.00%
YoY %	0.00%	0.03%	0.03%	0.02%	-0.05%	-0.05%	-	-
Horiz. %	99.98%	99.98%	99.96%	99.92%	99.90%	99.95%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	28.50%	19.74%	8.00%	-35.24%	-7.28%	-42.91%	8.65%	-
YoY %	44.38%	146.75%	122.70%	-384.07%	83.03%	-596.07%	-	-
Horiz. %	329.48%	228.21%	92.49%	-407.40%	-84.16%	-496.07%	100.00%	-
ROE	33.10%	22.10%	5.75%	-6.51%	-2.78%	-7.69%	3.61%	-
YoY %	49.77%	284.35%	188.33%	-134.17%	63.85%	-313.02%	-	-
Horiz. %	916.90%	612.19%	159.28%	-180.33%	-77.01%	-213.02%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	272.94	192.57	96.32	23.27	51.54	24.73	62.19	27.92%
YoY %	41.74%	99.93%	313.92%	-54.85%	108.41%	-60.23%	-	-
Horiz. %	438.88%	309.65%	154.88%	37.42%	82.88%	39.77%	100.00%	-
EPS	77.79	38.02	7.71	-8.20	-3.75	-10.61	5.38	56.02%
YoY %	104.60%	393.13%	194.02%	-118.67%	64.66%	-297.21%	-	-
Horiz. %	1,445.91%	706.69%	143.31%	-152.42%	-69.70%	-197.21%	100.00%	-
DPS	27.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.35	1.72	1.34	1.26	1.35	1.38	1.49	7.88%
YoY %	36.63%	28.36%	6.35%	-6.67%	-2.17%	-7.38%	-	-
Horiz. %	157.72%	115.44%	89.93%	84.56%	90.60%	92.62%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 99,999
RPS	272.94	192.57	96.30	23.26	51.50	24.72	62.20	27.92%
YoY %	41.74%	99.97%	314.02%	-54.83%	108.33%	-60.26%	-	-
Horiz. %	438.81%	309.60%	154.82%	37.40%	82.80%	39.74%	100.00%	-
EPS	77.79	38.02	7.71	-8.20	-3.75	-10.61	5.38	56.02%
YoY %	104.60%	393.13%	194.02%	-118.67%	64.66%	-297.21%	-	-
Horiz. %	1,445.91%	706.69%	143.31%	-152.42%	-69.70%	-197.21%	100.00%	-
DPS	27.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.35	1.72	1.3396	1.2592	1.3489	1.3796	1.4903	7.87%
YoY %	36.63%	28.40%	6.39%	-6.65%	-2.23%	-7.43%	-	-
Horiz. %	157.69%	115.41%	89.89%	84.49%	90.51%	92.57%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	2.60	1.05	0.61	0.41	0.61	0.60	0.50	-
P/RPS	0.95	0.55	0.63	1.76	1.18	2.43	0.80	2.90%
YoY %	72.73%	-12.70%	-64.20%	49.15%	-51.44%	203.75%	-	-
Horiz. %	118.75%	68.75%	78.75%	220.00%	147.50%	303.75%	100.00%	-
P/EPS	3.34	2.76	7.91	-5.00	-16.27	-5.66	9.29	-15.66%
YoY %	21.01%	-65.11%	258.20%	69.27%	-187.46%	-160.93%	-	-
Horiz. %	35.95%	29.71%	85.15%	-53.82%	-175.13%	-60.93%	100.00%	-
EY	29.92	36.21	12.64	-20.00	-6.15	-17.68	10.76	18.56%
YoY %	-17.37%	186.47%	163.20%	-225.20%	65.21%	-264.31%	-	-
Horiz. %	278.07%	336.52%	117.47%	-185.87%	-57.16%	-164.31%	100.00%	-
DY	10.38	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	1.11	0.61	0.46	0.33	0.45	0.43	0.34	21.77%
YoY %	81.97%	32.61%	39.39%	-26.67%	4.65%	26.47%	-	-
Horiz. %	326.47%	179.41%	135.29%	97.06%	132.35%	126.47%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	21/01/14	22/01/13	18/01/12	26/01/11	27/01/10	19/01/09	25/03/08	-
Price	3.25	1.12	0.65	0.50	0.62	0.57	0.48	-
P/RPS	1.19	0.59	0.67	2.15	1.20	2.31	0.77	7.51%
YoY %	101.69%	-11.94%	-68.84%	79.17%	-48.05%	200.00%	-	-
Horiz. %	154.55%	76.62%	87.01%	279.22%	155.84%	300.00%	100.00%	-
P/EPS	4.18	2.95	8.43	-6.10	-16.53	-5.37	8.92	-11.85%
YoY %	41.69%	-65.01%	238.20%	63.10%	-207.82%	-160.20%	-	-
Horiz. %	46.86%	33.07%	94.51%	-68.39%	-185.31%	-60.20%	100.00%	-
EY	23.94	33.95	11.86	-16.40	-6.05	-18.61	11.21	13.46%
YoY %	-29.48%	186.26%	172.32%	-171.07%	67.49%	-266.01%	-	-
Horiz. %	213.56%	302.85%	105.80%	-146.30%	-53.97%	-166.01%	100.00%	-
DY	8.31	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	1.38	0.65	0.49	0.40	0.46	0.41	0.32	27.55%
YoY %	112.31%	32.65%	22.50%	-13.04%	12.20%	28.12%	-	-
Horiz. %	431.25%	203.12%	153.12%	125.00%	143.75%	128.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos