[CVIEW] YoY TTM Result on 31-May-2003 [#2]

Stock

[CVIEW] COUNTRY VIEW BHD

Announcement Date

23-Jul-2003

Admission Sponsor

Sponsor

Financial Year

30-Nov-2003

Quarter

31-May-2003 [#2]

Profit Trend

QoQ- -1.81%

YoY- -13.63%

Quarter Report

CVIEW's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
TTM Result
Revenue	33,084	81,572	87,602	50,310	24,594	7.68%
YoY %	-59.44%	-6.88%	74.12%	104.56%	-	-
Horiz. %	134.52%	331.67%	356.19%	204.56%	100.00%	-
PBT	-6,840	9,977	31,525	11,622	12,128	-
YoY %	-168.56%	-68.35%	171.25%	-4.17%	-	-
Horiz. %	-56.40%	82.26%	259.94%	95.83%	100.00%	-
Tax	308	-3,597	-9,167	-3,573	-2,809	-
YoY %	108.56%	60.76%	-156.56%	-27.20%	-	-
Horiz. %	-10.96%	128.05%	326.34%	127.20%	100.00%	-
NP	-6,532	6,380	22,358	8,049	9,319	-
YoY %	-202.38%	-71.46%	177.77%	-13.63%	-	-
Horiz. %	-70.09%	68.46%	239.92%	86.37%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-6,532	6,380	22,358	8,049	9,319	-
YoY %	-202.38%	-71.46%	177.77%	-13.63%	-	-
Horiz. %	-70.09%	68.46%	239.92%	86.37%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	36.05%	29.08%	30.74%	23.16%	-
YoY %	-	23.97%	-5.40%	32.73%	-	-
Horiz. %	-	155.66%	125.56%	132.73%	100.00%	-
Total Cost	39,616	75,192	65,244	42,261	15,275	26.88%
YoY %	-47.31%	15.25%	54.38%	176.67%	-	-
Horiz. %	259.35%	492.26%	427.13%	276.67%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	150,000	158,197	159,903	143,379	100,078	10.63%
YoY %	-5.18%	-1.07%	11.52%	43.27%	-	-
Horiz. %	149.88%	158.07%	159.78%	143.27%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Dividend
Div	1,500	1,998	4,500	2,999	-	-
YoY %	-24.92%	-55.60%	50.05%	0.00%	-	-
Horiz. %	50.02%	66.62%	150.05%	100.00%	-	-
Div Payout %	0.00%	31.32%	20.13%	37.27%	-	-
YoY %	0.00%	55.59%	-45.99%	0.00%	-	-
Horiz. %	0.00%	84.04%	54.01%	100.00%	-	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Equity
Net Worth	150,000	158,197	159,903	143,379	100,078	10.63%
YoY %	-5.18%	-1.07%	11.52%	43.27%	-	-
Horiz. %	149.88%	158.07%	159.78%	143.27%	100.00%	-
NOSH	100,000	100,124	99,939	100,265	100,078	-0.01%
YoY %	-0.12%	0.19%	-0.33%	0.19%	-	-
Horiz. %	99.92%	100.05%	99.86%	100.19%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Ratio Analysis
NP Margin	-19.74%	7.82%	25.52%	16.00%	37.89%	-
YoY %	-352.43%	-69.36%	59.50%	-57.77%	-	-
Horiz. %	-52.10%	20.64%	67.35%	42.23%	100.00%	-
ROE	-4.35%	4.03%	13.98%	5.61%	9.31%	-
YoY %	-207.94%	-71.17%	149.20%	-39.74%	-	-
Horiz. %	-46.72%	43.29%	150.16%	60.26%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Per Share
RPS	33.08	81.47	87.66	50.18	24.57	7.71%
YoY %	-59.40%	-7.06%	74.69%	104.23%	-	-
Horiz. %	134.64%	331.58%	356.78%	204.23%	100.00%	-
EPS	-6.53	6.37	22.37	8.03	9.31	-
YoY %	-202.51%	-71.52%	178.58%	-13.75%	-	-
Horiz. %	-70.14%	68.42%	240.28%	86.25%	100.00%	-
DPS	1.50	2.00	4.50	3.00	0.00	-
YoY %	-25.00%	-55.56%	50.00%	0.00%	-	-
Horiz. %	50.00%	66.67%	150.00%	100.00%	-	-
NAPS	1.50	1.58	1.60	1.43	1.00	10.66%
YoY %	-5.06%	-1.25%	11.89%	43.00%	-	-
Horiz. %	150.00%	158.00%	160.00%	143.00%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Adjusted Per Share Value based on latest NOSH - 100,265
RPS	33.08	81.57	87.60	50.31	24.59	7.69%
YoY %	-59.45%	-6.88%	74.12%	104.60%	-	-
Horiz. %	134.53%	331.72%	356.24%	204.60%	100.00%	-
EPS	-6.53	6.38	22.36	8.05	9.32	-
YoY %	-202.35%	-71.47%	177.76%	-13.63%	-	-
Horiz. %	-70.06%	68.45%	239.91%	86.37%	100.00%	-
DPS	1.50	2.00	4.50	3.00	0.00	-
YoY %	-25.00%	-55.56%	50.00%	0.00%	-	-
Horiz. %	50.00%	66.67%	150.00%	100.00%	-	-
NAPS	1.50	1.582	1.599	1.4338	1.0008	10.63%
YoY %	-5.18%	-1.06%	11.52%	43.27%	-	-
Horiz. %	149.88%	158.07%	159.77%	143.27%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/06	31/05/05	31/05/04	30/05/03	31/05/02	-
Price	1.19	1.45	1.72	0.98	1.25	-
P/RPS	3.60	1.78	1.96	1.95	5.09	-8.28%
YoY %	102.25%	-9.18%	0.51%	-61.69%	-	-
Horiz. %	70.73%	34.97%	38.51%	38.31%	100.00%	-
P/EPS	-18.22	22.76	7.69	12.21	13.42	-
YoY %	-180.05%	195.97%	-37.02%	-9.02%	-	-
Horiz. %	-135.77%	169.60%	57.30%	90.98%	100.00%	-
EY	-5.49	4.39	13.01	8.19	7.45	-
YoY %	-225.06%	-66.26%	58.85%	9.93%	-	-
Horiz. %	-73.69%	58.93%	174.63%	109.93%	100.00%	-
DY	1.26	1.38	2.62	3.06	0.00	-
YoY %	-8.70%	-47.33%	-14.38%	0.00%	-	-
Horiz. %	41.18%	45.10%	85.62%	100.00%	-	-
P/NAPS	0.79	0.92	1.08	0.69	1.25	-10.83%
YoY %	-14.13%	-14.81%	56.52%	-44.80%	-	-
Horiz. %	63.20%	73.60%	86.40%	55.20%	100.00%	-

	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Announcement Date
Date	24/07/06	26/07/05	16/07/04	23/07/03	-	-
Price	1.17	1.47	1.69	1.00	0.00	-
P/RPS	3.54	1.80	1.93	1.99	0.00	-
YoY %	96.67%	-6.74%	-3.02%	0.00%	-	-
Horiz. %	177.89%	90.45%	96.98%	100.00%	-	-
P/EPS	-17.91	23.07	7.55	12.46	0.00	-
YoY %	-177.63%	205.56%	-39.41%	0.00%	-	-
Horiz. %	-143.74%	185.15%	60.59%	100.00%	-	-
EY	-5.58	4.33	13.24	8.03	0.00	-
YoY %	-228.87%	-67.30%	64.88%	0.00%	-	-
Horiz. %	-69.49%	53.92%	164.88%	100.00%	-	-
DY	1.28	1.36	2.66	3.00	0.00	-
YoY %	-5.88%	-48.87%	-11.33%	0.00%	-	-
Horiz. %	42.67%	45.33%	88.67%	100.00%	-	-
P/NAPS	0.78	0.93	1.06	0.70	0.00	-
YoY %	-16.13%	-12.26%	51.43%	0.00%	-	-
Horiz. %	111.43%	132.86%	151.43%	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