[CVIEW] YoY Cumulative Quarter Result on 31-May-2007 [#2]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

25-Jul-2007

Admission Sponsor

Sponsor

Financial Year

30-Nov-2007

Quarter

31-May-2007 [#2]

Profit Trend

QoQ- 74.92%

YoY- 113.31%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Cumulative Result
Revenue	15,151	17,564	14,074	32,290	5,628	28,363	32,491	-11.93%
YoY %	-13.74%	24.80%	-56.41%	473.74%	-80.16%	-12.71%	-	-
Horiz. %	46.63%	54.06%	43.32%	99.38%	17.32%	87.29%	100.00%	-
PBT	-3,405	-1,714	-3,484	2,924	-8,920	2,978	7,339	-
YoY %	-98.66%	50.80%	-219.15%	132.78%	-399.53%	-59.42%	-	-
Horiz. %	-46.40%	-23.35%	-47.47%	39.84%	-121.54%	40.58%	100.00%	-
Tax	-167	8	581	-1,871	1,007	-1,201	-2,228	-35.05%
YoY %	-2,187.50%	-98.62%	131.05%	-285.80%	183.85%	46.10%	-	-
Horiz. %	7.50%	-0.36%	-26.08%	83.98%	-45.20%	53.90%	100.00%	-
NP	-3,572	-1,706	-2,903	1,053	-7,913	1,777	5,111	-
YoY %	-109.38%	41.23%	-375.69%	113.31%	-545.30%	-65.23%	-	-
Horiz. %	-69.89%	-33.38%	-56.80%	20.60%	-154.82%	34.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,572	-1,706	-2,903	1,053	-7,913	1,777	5,111	-
YoY %	-109.38%	41.23%	-375.69%	113.31%	-545.30%	-65.23%	-	-
Horiz. %	-69.89%	-33.38%	-56.80%	20.60%	-154.82%	34.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	63.99%	-	40.33%	30.36%	-
YoY %	-	-	-	0.00%	-	32.84%	-	-
Horiz. %	-	-	-	210.77%	-	132.84%	100.00%	-
Total Cost	18,723	19,270	16,977	31,237	13,541	26,586	27,380	-6.13%
YoY %	-2.84%	13.51%	-45.65%	130.68%	-49.07%	-2.90%	-	-
Horiz. %	68.38%	70.38%	62.01%	114.09%	49.46%	97.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,073	136,679	146,151	145,414	150,056	157,733	160,031	-3.27%
YoY %	-4.10%	-6.48%	0.51%	-3.09%	-4.87%	-1.44%	-	-
Horiz. %	81.90%	85.41%	91.33%	90.87%	93.77%	98.56%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Equity
Net Worth	131,073	136,679	146,151	145,414	150,056	157,733	160,031	-3.27%
YoY %	-4.10%	-6.48%	0.51%	-3.09%	-4.87%	-1.44%	-	-
Horiz. %	81.90%	85.41%	91.33%	90.87%	93.77%	98.56%	100.00%	-
NOSH	100,056	99,766	100,103	100,285	100,037	99,831	100,019	0.00%
YoY %	0.29%	-0.34%	-0.18%	0.25%	0.21%	-0.19%	-	-
Horiz. %	100.04%	99.75%	100.08%	100.27%	100.02%	99.81%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Ratio Analysis
NP Margin	-23.58%	-9.71%	-20.63%	3.26%	-140.60%	6.27%	15.73%	-
YoY %	-142.84%	52.93%	-732.82%	102.32%	-2,342.42%	-60.14%	-	-
Horiz. %	-149.90%	-61.73%	-131.15%	20.72%	-893.83%	39.86%	100.00%	-
ROE	-2.73%	-1.25%	-1.99%	0.72%	-5.27%	1.13%	3.19%	-
YoY %	-118.40%	37.19%	-376.39%	113.66%	-566.37%	-64.58%	-	-
Horiz. %	-85.58%	-39.18%	-62.38%	22.57%	-165.20%	35.42%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Per Share
RPS	15.14	17.61	14.06	32.20	5.63	28.41	32.48	-11.94%
YoY %	-14.03%	25.25%	-56.34%	471.94%	-80.18%	-12.53%	-	-
Horiz. %	46.61%	54.22%	43.29%	99.14%	17.33%	87.47%	100.00%	-
EPS	-3.57	-1.71	-2.90	1.05	-7.91	1.78	5.11	-
YoY %	-108.77%	41.03%	-376.19%	113.27%	-544.38%	-65.17%	-	-
Horiz. %	-69.86%	-33.46%	-56.75%	20.55%	-154.79%	34.83%	100.00%	-
DPS	0.00	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. %	-	-	-	-	-	-	-	-
NAPS	1.31	1.37	1.46	1.45	1.50	1.58	1.60	-3.27%
YoY %	-4.38%	-6.16%	0.69%	-3.33%	-5.06%	-1.25%	-	-
Horiz. %	81.88%	85.62%	91.25%	90.62%	93.75%	98.75%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Adjusted Per Share Value based on latest NOSH - 100,222
RPS	15.15	17.56	14.07	32.29	5.63	28.36	32.49	-11.93%
YoY %	-13.72%	24.80%	-56.43%	473.53%	-80.15%	-12.71%	-	-
Horiz. %	46.63%	54.05%	43.31%	99.38%	17.33%	87.29%	100.00%	-
EPS	-3.57	-1.71	-2.90	1.05	-7.91	1.78	5.11	-
YoY %	-108.77%	41.03%	-376.19%	113.27%	-544.38%	-65.17%	-	-
Horiz. %	-69.86%	-33.46%	-56.75%	20.55%	-154.79%	34.83%	100.00%	-
DPS	0.00	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. %	-	-	-	-	-	-	-	-
NAPS	1.3107	1.3668	1.4615	1.4541	1.5006	1.5773	1.6003	-3.27%
YoY %	-4.10%	-6.48%	0.51%	-3.10%	-4.86%	-1.44%	-	-
Horiz. %	81.90%	85.41%	91.33%	90.86%	93.77%	98.56%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	31/05/04	-
Price	0.60	0.70	0.50	0.64	1.19	1.45	1.72	-
P/RPS	3.96	3.98	3.56	1.99	21.15	5.10	5.29	-4.70%
YoY %	-0.50%	11.80%	78.89%	-90.59%	314.71%	-3.59%	-	-
Horiz. %	74.86%	75.24%	67.30%	37.62%	399.81%	96.41%	100.00%	-
P/EPS	-16.81	-40.94	-17.24	60.95	-15.04	81.46	33.66	-
YoY %	58.94%	-137.47%	-128.29%	505.25%	-118.46%	142.01%	-	-
Horiz. %	-49.94%	-121.63%	-51.22%	181.08%	-44.68%	242.01%	100.00%	-
EY	-5.95	-2.44	-5.80	1.64	-6.65	1.23	2.97	-
YoY %	-143.85%	57.93%	-453.66%	124.66%	-640.65%	-58.59%	-	-
Horiz. %	-200.34%	-82.15%	-195.29%	55.22%	-223.91%	41.41%	100.00%	-
DY	0.00	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. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.51	0.34	0.44	0.79	0.92	1.08	-13.25%
YoY %	-9.80%	50.00%	-22.73%	-44.30%	-14.13%	-14.81%	-	-
Horiz. %	42.59%	47.22%	31.48%	40.74%	73.15%	85.19%	100.00%	-

	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	CAGR
Price Multiplier on Announcement Date
Date	28/07/10	29/07/09	31/07/08	25/07/07	24/07/06	26/07/05	16/07/04	-
Price	0.60	0.65	0.69	0.65	1.17	1.47	1.69	-
P/RPS	3.96	3.69	4.91	2.02	20.80	5.17	5.20	-4.43%
YoY %	7.32%	-24.85%	143.07%	-90.29%	302.32%	-0.58%	-	-
Horiz. %	76.15%	70.96%	94.42%	38.85%	400.00%	99.42%	100.00%	-
P/EPS	-16.81	-38.01	-23.79	61.90	-14.79	82.58	33.07	-
YoY %	55.77%	-59.77%	-138.43%	518.53%	-117.91%	149.71%	-	-
Horiz. %	-50.83%	-114.94%	-71.94%	187.18%	-44.72%	249.71%	100.00%	-
EY	-5.95	-2.63	-4.20	1.62	-6.76	1.21	3.02	-
YoY %	-126.24%	37.38%	-359.26%	123.96%	-658.68%	-59.93%	-	-
Horiz. %	-197.02%	-87.09%	-139.07%	53.64%	-223.84%	40.07%	100.00%	-
DY	0.00	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. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.47	0.47	0.45	0.78	0.93	1.06	-12.98%
YoY %	-2.13%	0.00%	4.44%	-42.31%	-16.13%	-12.26%	-	-
Horiz. %	43.40%	44.34%	44.34%	42.45%	73.58%	87.74%	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