[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 135.23%
YoY- 12.47%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 79,752 81,697 86,300 90,134 65,168 62,659 64,181 15.56%
PBT 10,344 14,581 15,294 17,686 6,912 10,226 13,093 -14.52%
Tax -3,412 -4,361 -4,116 -4,720 -1,400 -2,482 -3,173 4.95%
NP 6,932 10,220 11,178 12,966 5,512 7,744 9,920 -21.23%
-
NP to SH 6,932 10,220 11,178 12,966 5,512 7,744 9,920 -21.23%
-
Tax Rate 32.99% 29.91% 26.91% 26.69% 20.25% 24.27% 24.23% -
Total Cost 72,820 71,477 75,121 77,168 59,656 54,915 54,261 21.64%
-
Net Worth 60,847 60,823 59,200 59,227 53,677 42,839 29,851 60.69%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 2,000 - - - - - -
Div Payout % - 19.58% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,847 60,823 59,200 59,227 53,677 42,839 29,851 60.69%
NOSH 77,022 80,031 80,000 80,037 80,116 65,906 45,925 41.11%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.69% 12.51% 12.95% 14.39% 8.46% 12.36% 15.46% -
ROE 11.39% 16.80% 18.88% 21.89% 10.27% 18.08% 33.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 103.54 102.08 107.88 112.62 81.34 95.07 139.75 -18.10%
EPS 9.00 12.77 13.97 16.20 6.88 11.75 21.60 -44.18%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.74 0.74 0.67 0.65 0.65 13.87%
Adjusted Per Share Value based on latest NOSH - 80,015
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.39 16.79 17.74 18.53 13.39 12.88 13.19 15.56%
EPS 1.42 2.10 2.30 2.66 1.13 1.59 2.04 -21.44%
DPS 0.00 0.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.125 0.1217 0.1217 0.1103 0.088 0.0614 60.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.62 0.43 0.41 0.35 0.37 0.40 0.47 -
P/RPS 0.60 0.42 0.38 0.31 0.45 0.42 0.34 45.98%
P/EPS 6.89 3.37 2.93 2.16 5.38 3.40 2.18 115.21%
EY 14.52 29.70 34.08 46.29 18.59 29.38 45.96 -53.58%
DY 0.00 5.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.55 0.47 0.55 0.62 0.72 5.47%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 25/08/06 30/05/06 27/02/06 25/11/05 29/08/05 26/05/05 -
Price 0.76 0.49 0.39 0.44 0.40 0.38 0.37 -
P/RPS 0.73 0.48 0.36 0.39 0.49 0.40 0.26 98.89%
P/EPS 8.44 3.84 2.79 2.72 5.81 3.23 1.71 189.60%
EY 11.84 26.06 35.83 36.82 17.20 30.92 58.38 -65.44%
DY 0.00 5.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.64 0.53 0.59 0.60 0.58 0.57 41.51%

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