[CVIEW] YoY TTM Result on 31-May-2004 [#2]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
16-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2004
Quarter
31-May-2004 [#2]
Profit Trend
QoQ- 20.63%
YoY- 177.77%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 45,406 33,084 81,572 87,602 50,310 24,594 13.03%
PBT -4,411 -6,840 9,977 31,525 11,622 12,128 -
Tax -1,226 308 -3,597 -9,167 -3,573 -2,809 -15.27%
NP -5,637 -6,532 6,380 22,358 8,049 9,319 -
-
NP to SH -5,637 -6,532 6,380 22,358 8,049 9,319 -
-
Tax Rate - - 36.05% 29.08% 30.74% 23.16% -
Total Cost 51,043 39,616 75,192 65,244 42,261 15,275 27.27%
-
Net Worth 145,322 150,000 158,197 159,903 143,379 100,078 7.74%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - 1,500 1,998 4,500 2,999 - -
Div Payout % - 0.00% 31.32% 20.13% 37.27% - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 145,322 150,000 158,197 159,903 143,379 100,078 7.74%
NOSH 100,222 100,000 100,124 99,939 100,265 100,078 0.02%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin -12.41% -19.74% 7.82% 25.52% 16.00% 37.89% -
ROE -3.88% -4.35% 4.03% 13.98% 5.61% 9.31% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 45.31 33.08 81.47 87.66 50.18 24.57 13.01%
EPS -5.62 -6.53 6.37 22.37 8.03 9.31 -
DPS 0.00 1.50 2.00 4.50 3.00 0.00 -
NAPS 1.45 1.50 1.58 1.60 1.43 1.00 7.70%
Adjusted Per Share Value based on latest NOSH - 99,939
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 45.41 33.08 81.57 87.60 50.31 24.59 13.04%
EPS -5.64 -6.53 6.38 22.36 8.05 9.32 -
DPS 0.00 1.50 2.00 4.50 3.00 0.00 -
NAPS 1.4532 1.50 1.582 1.599 1.4338 1.0008 7.74%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.64 1.19 1.45 1.72 0.98 1.25 -
P/RPS 1.41 3.60 1.78 1.96 1.95 5.09 -22.63%
P/EPS -11.38 -18.22 22.76 7.69 12.21 13.42 -
EY -8.79 -5.49 4.39 13.01 8.19 7.45 -
DY 0.00 1.26 1.38 2.62 3.06 0.00 -
P/NAPS 0.44 0.79 0.92 1.08 0.69 1.25 -18.83%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 25/07/07 24/07/06 26/07/05 16/07/04 23/07/03 - -
Price 0.65 1.17 1.47 1.69 1.00 0.00 -
P/RPS 1.43 3.54 1.80 1.93 1.99 0.00 -
P/EPS -11.56 -17.91 23.07 7.55 12.46 0.00 -
EY -8.65 -5.58 4.33 13.24 8.03 0.00 -
DY 0.00 1.28 1.36 2.66 3.00 0.00 -
P/NAPS 0.45 0.78 0.93 1.06 0.70 0.00 -

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
Post a Comment