[CHEETAH] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -8.58%
YoY- 31.97%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 94,912 99,318 79,752 81,697 86,300 90,134 65,168 28.51%
PBT 15,726 19,350 10,344 14,581 15,294 17,686 6,912 73.07%
Tax -4,306 -5,066 -3,412 -4,361 -4,116 -4,720 -1,400 111.63%
NP 11,420 14,284 6,932 10,220 11,178 12,966 5,512 62.59%
-
NP to SH 11,420 14,284 6,932 10,220 11,178 12,966 5,512 62.59%
-
Tax Rate 27.38% 26.18% 32.99% 29.91% 26.91% 26.69% 20.25% -
Total Cost 83,492 85,034 72,820 71,477 75,121 77,168 59,656 25.14%
-
Net Worth 69,163 62,908 60,847 60,823 59,200 59,227 53,677 18.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 2,000 - - - -
Div Payout % - - - 19.58% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,163 62,908 60,847 60,823 59,200 59,227 53,677 18.42%
NOSH 80,422 74,010 77,022 80,031 80,000 80,037 80,116 0.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.03% 14.38% 8.69% 12.51% 12.95% 14.39% 8.46% -
ROE 16.51% 22.71% 11.39% 16.80% 18.88% 21.89% 10.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 118.02 134.19 103.54 102.08 107.88 112.62 81.34 28.19%
EPS 14.20 19.30 9.00 12.77 13.97 16.20 6.88 62.17%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.79 0.76 0.74 0.74 0.67 18.12%
Adjusted Per Share Value based on latest NOSH - 80,174
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.51 20.41 16.39 16.79 17.74 18.53 13.39 28.55%
EPS 2.35 2.94 1.42 2.10 2.30 2.66 1.13 62.99%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.1422 0.1293 0.1251 0.125 0.1217 0.1217 0.1103 18.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.16 0.77 0.62 0.43 0.41 0.35 0.37 -
P/RPS 0.98 0.57 0.60 0.42 0.38 0.31 0.45 68.09%
P/EPS 8.17 3.99 6.89 3.37 2.93 2.16 5.38 32.15%
EY 12.24 25.06 14.52 29.70 34.08 46.29 18.59 -24.33%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 1.35 0.91 0.78 0.57 0.55 0.47 0.55 82.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 27/02/06 25/11/05 -
Price 1.07 1.05 0.76 0.49 0.39 0.44 0.40 -
P/RPS 0.91 0.78 0.73 0.48 0.36 0.39 0.49 51.14%
P/EPS 7.54 5.44 8.44 3.84 2.79 2.72 5.81 18.99%
EY 13.27 18.38 11.84 26.06 35.83 36.82 17.20 -15.89%
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 1.24 1.24 0.96 0.64 0.53 0.59 0.60 62.32%

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