[CHEETAH] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
14-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 62,659 64,181 59,756 16,556 0 0 0 -
PBT 10,226 13,093 14,912 744 0 0 0 -
Tax -2,482 -3,173 -3,384 -240 0 0 0 -
NP 7,744 9,920 11,528 504 0 0 0 -
-
NP to SH 7,744 9,920 11,528 504 0 0 0 -
-
Tax Rate 24.27% 24.23% 22.69% 32.26% - - - -
Total Cost 54,915 54,261 48,228 16,052 0 0 0 -
-
Net Worth 42,839 29,851 16,844 3,590 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 42,839 29,851 16,844 3,590 0 0 0 -
NOSH 65,906 45,925 26,319 6,300 0 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.36% 15.46% 19.29% 3.04% 0.00% 0.00% 0.00% -
ROE 18.08% 33.23% 68.44% 14.04% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 95.07 139.75 227.04 262.79 0.00 0.00 0.00 -
EPS 11.75 21.60 43.80 8.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.57 -0.045 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,300
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.88 13.19 12.28 3.40 0.00 0.00 0.00 -
EPS 1.59 2.04 2.37 0.10 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.088 0.0614 0.0346 0.0074 -0.045 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 - - - - - -
Price 0.40 0.47 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.34 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.40 2.18 0.00 0.00 0.00 0.00 0.00 -
EY 29.38 45.96 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 25/02/05 14/01/05 - - - -
Price 0.38 0.37 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.40 0.26 0.25 0.00 0.00 0.00 0.00 -
P/EPS 3.23 1.71 1.28 0.00 0.00 0.00 0.00 -
EY 30.92 58.38 78.21 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.88 0.00 0.00 0.00 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