[CHEETAH] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 304.56%
YoY- 162.45%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 104,027 104,338 104,284 111,612 109,422 118,202 126,766 -12.35%
PBT 8,770 6,374 8,534 6,992 -3,614 -7,041 -2,976 -
Tax -2,033 0 0 0 196 0 0 -
NP 6,737 6,374 8,534 6,992 -3,418 -7,041 -2,976 -
-
NP to SH 6,737 6,374 8,534 6,992 -3,418 -7,041 -2,976 -
-
Tax Rate 23.18% 0.00% 0.00% 0.00% - - - -
Total Cost 97,290 97,964 95,750 104,620 112,840 125,243 129,742 -17.47%
-
Net Worth 130,939 129,790 128,642 126,344 124,047 122,899 126,344 2.41%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 130,939 129,790 128,642 126,344 124,047 122,899 126,344 2.41%
NOSH 127,620 127,620 127,620 127,620 127,620 127,620 127,620 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.48% 6.11% 8.18% 6.26% -3.12% -5.96% -2.35% -
ROE 5.15% 4.91% 6.63% 5.53% -2.76% -5.73% -2.36% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 90.57 90.84 90.79 97.17 95.27 102.91 110.37 -12.35%
EPS 5.87 5.55 7.44 6.08 -2.98 -6.13 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.12 1.10 1.08 1.07 1.10 2.41%
Adjusted Per Share Value based on latest NOSH - 127,620
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.39 21.46 21.45 22.95 22.50 24.31 26.07 -12.36%
EPS 1.39 1.31 1.76 1.44 -0.70 -1.45 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2693 0.2669 0.2646 0.2598 0.2551 0.2528 0.2598 2.42%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.92 2.80 0.51 0.30 0.28 0.27 0.285 -
P/RPS 2.12 3.08 0.56 0.31 0.29 0.26 0.26 305.63%
P/EPS 32.73 50.45 6.86 4.93 -9.41 -4.40 -11.00 -
EY 3.05 1.98 14.57 20.29 -10.63 -22.71 -9.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.48 0.46 0.27 0.26 0.25 0.26 247.31%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 28/09/21 25/05/21 05/02/21 25/11/20 25/08/20 21/05/20 24/02/20 -
Price 0.35 1.66 1.00 0.40 0.33 0.30 0.30 -
P/RPS 0.39 1.83 1.10 0.41 0.35 0.29 0.27 27.80%
P/EPS 5.97 29.91 13.46 6.57 -11.09 -4.89 -11.58 -
EY 16.76 3.34 7.43 15.22 -9.02 -20.43 -8.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 1.47 0.89 0.36 0.31 0.28 0.27 9.65%

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