[CVIEW] YoY TTM 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- -12.81%
YoY- 39.87%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 251,848 175,960 61,430 38,221 32,375 37,259 55,743 28.54%
PBT 92,507 40,662 2,689 -5,437 -8,009 -3,147 91 216.76%
Tax -23,438 -11,301 -1,701 -895 -2,521 2,976 -2,249 47.74%
NP 69,069 29,361 988 -6,332 -10,530 -171 -2,158 -
-
NP to SH 69,069 29,361 988 -6,332 -10,530 -171 -2,158 -
-
Tax Rate 25.34% 27.79% 63.26% - - - 2,471.43% -
Total Cost 182,779 146,599 60,442 44,553 42,905 37,430 57,901 21.09%
-
Net Worth 217,000 159,000 129,586 128,132 135,247 145,547 145,547 6.87%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 28,000 - - - - - - -
Div Payout % 40.54% - - - - - - -
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 217,000 159,000 129,586 128,132 135,247 145,547 145,547 6.87%
NOSH 100,000 100,000 100,454 100,103 100,183 100,377 100,377 -0.06%
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 27.42% 16.69% 1.61% -16.57% -32.53% -0.46% -3.87% -
ROE 31.83% 18.47% 0.76% -4.94% -7.79% -0.12% -1.48% -
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 251.85 175.96 61.15 38.18 32.32 37.12 55.53 28.62%
EPS 69.07 29.36 0.98 -6.33 -10.51 -0.17 -2.15 -
DPS 28.00 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 251.85 175.96 61.43 38.22 32.38 37.26 55.74 28.54%
EPS 69.07 29.36 0.99 -6.33 -10.53 -0.17 -2.16 -
DPS 28.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.59 1.2959 1.2813 1.3525 1.4555 1.4555 6.87%
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 0.95 0.43 0.97 1.57 1.58 1.35 1.08 -2.11%
P/EPS 3.46 2.55 60.50 -9.49 -4.85 -293.50 -27.91 -
EY 28.90 39.15 1.65 -10.54 -20.61 -0.34 -3.58 -
DY 11.72 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 0.94 0.47 1.01 1.36 1.89 1.56 1.13 -3.01%
P/EPS 3.43 2.79 63.04 -8.22 -5.80 -340.46 -29.30 -
EY 29.14 35.81 1.59 -12.16 -17.23 -0.29 -3.41 -
DY 11.81 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