[CHEETAH] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -28.82%
YoY- 993.65%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 81,697 86,300 90,134 65,168 62,659 64,181 59,756 23.25%
PBT 14,581 15,294 17,686 6,912 10,226 13,093 14,912 -1.48%
Tax -4,361 -4,116 -4,720 -1,400 -2,482 -3,173 -3,384 18.47%
NP 10,220 11,178 12,966 5,512 7,744 9,920 11,528 -7.73%
-
NP to SH 10,220 11,178 12,966 5,512 7,744 9,920 11,528 -7.73%
-
Tax Rate 29.91% 26.91% 26.69% 20.25% 24.27% 24.23% 22.69% -
Total Cost 71,477 75,121 77,168 59,656 54,915 54,261 48,228 30.08%
-
Net Worth 60,823 59,200 59,227 53,677 42,839 29,851 16,844 135.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,000 - - - - - - -
Div Payout % 19.58% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 60,823 59,200 59,227 53,677 42,839 29,851 16,844 135.92%
NOSH 80,031 80,000 80,037 80,116 65,906 45,925 26,319 110.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.51% 12.95% 14.39% 8.46% 12.36% 15.46% 19.29% -
ROE 16.80% 18.88% 21.89% 10.27% 18.08% 33.23% 68.44% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 102.08 107.88 112.62 81.34 95.07 139.75 227.04 -41.39%
EPS 12.77 13.97 16.20 6.88 11.75 21.60 43.80 -56.13%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.74 0.67 0.65 0.65 0.64 12.17%
Adjusted Per Share Value based on latest NOSH - 80,116
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.79 17.74 18.53 13.39 12.88 13.19 12.28 23.25%
EPS 2.10 2.30 2.66 1.13 1.59 2.04 2.37 -7.76%
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.1217 0.1217 0.1103 0.088 0.0614 0.0346 135.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.43 0.41 0.35 0.37 0.40 0.47 0.00 -
P/RPS 0.42 0.38 0.31 0.45 0.42 0.34 0.00 -
P/EPS 3.37 2.93 2.16 5.38 3.40 2.18 0.00 -
EY 29.70 34.08 46.29 18.59 29.38 45.96 0.00 -
DY 5.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.47 0.55 0.62 0.72 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 27/02/06 25/11/05 29/08/05 26/05/05 25/02/05 -
Price 0.49 0.39 0.44 0.40 0.38 0.37 0.56 -
P/RPS 0.48 0.36 0.39 0.49 0.40 0.26 0.25 54.66%
P/EPS 3.84 2.79 2.72 5.81 3.23 1.71 1.28 108.42%
EY 26.06 35.83 36.82 17.20 30.92 58.38 78.21 -52.03%
DY 5.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.59 0.60 0.58 0.57 0.88 -19.17%

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