[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 106.06%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 98,072 88,672 94,912 99,318 79,752 81,697 86,300 8.89%
PBT 12,136 13,674 15,726 19,350 10,344 14,581 15,294 -14.27%
Tax -3,352 -3,813 -4,306 -5,066 -3,412 -4,361 -4,116 -12.78%
NP 8,784 9,861 11,420 14,284 6,932 10,220 11,178 -14.83%
-
NP to SH 8,784 9,861 11,420 14,284 6,932 10,220 11,178 -14.83%
-
Tax Rate 27.62% 27.89% 27.38% 26.18% 32.99% 29.91% 26.91% -
Total Cost 89,288 78,811 83,492 85,034 72,820 71,477 75,121 12.19%
-
Net Worth 56,068 71,775 69,163 62,908 60,847 60,823 59,200 -3.55%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,039 - - - 2,000 - -
Div Payout % - 20.68% - - - 19.58% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 56,068 71,775 69,163 62,908 60,847 60,823 59,200 -3.55%
NOSH 93,446 81,563 80,422 74,010 77,022 80,031 80,000 10.90%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.96% 11.12% 12.03% 14.38% 8.69% 12.51% 12.95% -
ROE 15.67% 13.74% 16.51% 22.71% 11.39% 16.80% 18.88% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 104.95 108.72 118.02 134.19 103.54 102.08 107.88 -1.81%
EPS 9.40 12.09 14.20 19.30 9.00 12.77 13.97 -23.19%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.60 0.88 0.86 0.85 0.79 0.76 0.74 -13.03%
Adjusted Per Share Value based on latest NOSH - 73,994
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 20.17 18.24 19.52 20.43 16.40 16.80 17.75 8.88%
EPS 1.81 2.03 2.35 2.94 1.43 2.10 2.30 -14.74%
DPS 0.00 0.42 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.1153 0.1476 0.1422 0.1294 0.1251 0.1251 0.1218 -3.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.63 1.15 1.16 0.77 0.62 0.43 0.41 -
P/RPS 0.60 1.06 0.98 0.57 0.60 0.42 0.38 35.55%
P/EPS 6.70 9.51 8.17 3.99 6.89 3.37 2.93 73.48%
EY 14.92 10.51 12.24 25.06 14.52 29.70 34.08 -42.31%
DY 0.00 2.17 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 1.05 1.31 1.35 0.91 0.78 0.57 0.55 53.83%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 -
Price 0.63 0.66 1.07 1.05 0.76 0.49 0.39 -
P/RPS 0.60 0.61 0.91 0.78 0.73 0.48 0.36 40.52%
P/EPS 6.70 5.46 7.54 5.44 8.44 3.84 2.79 79.23%
EY 14.92 18.32 13.27 18.38 11.84 26.06 35.83 -44.20%
DY 0.00 3.79 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 1.05 0.75 1.24 1.24 0.96 0.64 0.53 57.67%

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