[CHEETAH] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -21.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 86,300 90,134 65,168 62,659 64,181 59,756 16,556 200.93%
PBT 15,294 17,686 6,912 10,226 13,093 14,912 744 651.79%
Tax -4,116 -4,720 -1,400 -2,482 -3,173 -3,384 -240 566.18%
NP 11,178 12,966 5,512 7,744 9,920 11,528 504 690.87%
-
NP to SH 11,178 12,966 5,512 7,744 9,920 11,528 504 690.87%
-
Tax Rate 26.91% 26.69% 20.25% 24.27% 24.23% 22.69% 32.26% -
Total Cost 75,121 77,168 59,656 54,915 54,261 48,228 16,052 180.04%
-
Net Worth 59,200 59,227 53,677 42,839 29,851 16,844 3,590 548.97%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 59,200 59,227 53,677 42,839 29,851 16,844 3,590 548.97%
NOSH 80,000 80,037 80,116 65,906 45,925 26,319 6,300 445.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.95% 14.39% 8.46% 12.36% 15.46% 19.29% 3.04% -
ROE 18.88% 21.89% 10.27% 18.08% 33.23% 68.44% 14.04% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 107.88 112.62 81.34 95.07 139.75 227.04 262.79 -44.79%
EPS 13.97 16.20 6.88 11.75 21.60 43.80 8.00 45.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.67 0.65 0.65 0.64 0.57 19.02%
Adjusted Per Share Value based on latest NOSH - 66,086
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 17.75 18.54 13.40 12.89 13.20 12.29 3.40 201.24%
EPS 2.30 2.67 1.13 1.59 2.04 2.37 0.10 710.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.1218 0.1104 0.0881 0.0614 0.0346 0.0074 548.16%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.41 0.35 0.37 0.40 0.47 0.00 0.00 -
P/RPS 0.38 0.31 0.45 0.42 0.34 0.00 0.00 -
P/EPS 2.93 2.16 5.38 3.40 2.18 0.00 0.00 -
EY 34.08 46.29 18.59 29.38 45.96 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.55 0.62 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 25/11/05 29/08/05 26/05/05 25/02/05 14/01/05 -
Price 0.39 0.44 0.40 0.38 0.37 0.56 0.00 -
P/RPS 0.36 0.39 0.49 0.40 0.26 0.25 0.00 -
P/EPS 2.79 2.72 5.81 3.23 1.71 1.28 0.00 -
EY 35.83 36.82 17.20 30.92 58.38 78.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.60 0.58 0.57 0.88 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