[CVIEW] YoY Cumulative Quarter Result on 31-May-2010 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2010
Quarter
31-May-2010 [#2]
Profit Trend
QoQ- -106.24%
YoY- -109.38%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
Cumulative Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 132,663 84,655 30,498 15,151 17,564 14,074 32,290 26.52%
PBT 47,953 20,199 2,157 -3,405 -1,714 -3,484 2,924 59.32%
Tax -11,759 -5,719 -112 -167 8 581 -1,871 35.80%
NP 36,194 14,480 2,045 -3,572 -1,706 -2,903 1,053 80.21%
-
NP to SH 36,194 14,480 2,045 -3,572 -1,706 -2,903 1,053 80.21%
-
Tax Rate 24.52% 28.31% 5.19% - - - 63.99% -
Total Cost 96,469 70,175 28,453 18,723 19,270 16,977 31,237 20.65%
-
Net Worth 200,999 148,000 128,685 131,073 136,679 146,151 145,414 5.53%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 14,000 - - - - - - -
Div Payout % 38.68% - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 200,999 148,000 128,685 131,073 136,679 146,151 145,414 5.53%
NOSH 100,000 100,000 99,756 100,056 99,766 100,103 100,285 -0.04%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 27.28% 17.10% 6.71% -23.58% -9.71% -20.63% 3.26% -
ROE 18.01% 9.78% 1.59% -2.73% -1.25% -1.99% 0.72% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 132.66 84.66 30.57 15.14 17.61 14.06 32.20 26.58%
EPS 36.19 14.48 2.05 -3.57 -1.71 -2.90 1.05 80.30%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.48 1.29 1.31 1.37 1.46 1.45 5.58%
Adjusted Per Share Value based on latest NOSH - 98,043
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 132.66 84.66 30.50 15.15 17.56 14.07 32.29 26.52%
EPS 36.19 14.48 2.05 -3.57 -1.71 -2.90 1.05 80.30%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.48 1.2869 1.3107 1.3668 1.4615 1.4541 5.53%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 2.33 0.79 0.56 0.60 0.70 0.50 0.64 -
P/RPS 1.76 0.93 1.83 3.96 3.98 3.56 1.99 -2.02%
P/EPS 6.44 5.46 24.06 -16.81 -40.94 -17.24 60.95 -31.21%
EY 15.53 18.33 4.16 -5.95 -2.44 -5.80 1.64 45.40%
DY 6.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.53 0.43 0.46 0.51 0.34 0.44 17.51%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 30/07/13 24/07/12 25/07/11 28/07/10 29/07/09 31/07/08 25/07/07 -
Price 2.94 0.70 0.59 0.60 0.65 0.69 0.65 -
P/RPS 2.22 0.83 1.93 3.96 3.69 4.91 2.02 1.58%
P/EPS 8.12 4.83 25.35 -16.81 -38.01 -23.79 61.90 -28.69%
EY 12.31 20.69 3.95 -5.95 -2.63 -4.20 1.62 40.17%
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.47 0.46 0.46 0.47 0.47 0.45 21.65%

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