[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 49.32%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 160,608 103,337 107,400 108,404 98,072 88,672 94,912 41.86%
PBT 32,592 13,223 15,580 17,776 12,136 13,674 15,726 62.33%
Tax -8,108 -3,799 -4,158 -4,660 -3,352 -3,813 -4,306 52.30%
NP 24,484 9,424 11,421 13,116 8,784 9,861 11,420 66.03%
-
NP to SH 24,484 9,424 11,421 13,116 8,784 9,861 11,420 66.03%
-
Tax Rate 24.88% 28.73% 26.69% 26.22% 27.62% 27.89% 27.38% -
Total Cost 136,124 93,913 95,978 95,288 89,288 78,811 83,492 38.40%
-
Net Worth 87,989 81,595 80,306 66,620 56,068 71,775 69,163 17.35%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,569 - - - 2,039 - -
Div Payout % - 37.88% - - - 20.68% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,989 81,595 80,306 66,620 56,068 71,775 69,163 17.35%
NOSH 127,520 127,493 127,470 104,095 93,446 81,563 80,422 35.86%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 15.24% 9.12% 10.63% 12.10% 8.96% 11.12% 12.03% -
ROE 27.83% 11.55% 14.22% 19.69% 15.67% 13.74% 16.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 125.95 81.05 84.25 104.14 104.95 108.72 118.02 4.41%
EPS 19.20 7.39 8.96 12.60 9.40 12.09 14.20 22.20%
DPS 0.00 2.80 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.69 0.64 0.63 0.64 0.60 0.88 0.86 -13.62%
Adjusted Per Share Value based on latest NOSH - 104,105
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.03 21.25 22.09 22.29 20.17 18.24 19.52 41.86%
EPS 5.04 1.94 2.35 2.70 1.81 2.03 2.35 66.07%
DPS 0.00 0.73 0.00 0.00 0.00 0.42 0.00 -
NAPS 0.181 0.1678 0.1652 0.137 0.1153 0.1476 0.1422 17.39%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.50 0.50 0.51 0.70 0.63 1.15 1.16 -
P/RPS 0.40 0.62 0.61 0.67 0.60 1.06 0.98 -44.88%
P/EPS 2.60 6.76 5.69 5.56 6.70 9.51 8.17 -53.29%
EY 38.40 14.78 17.57 18.00 14.92 10.51 12.24 113.85%
DY 0.00 5.60 0.00 0.00 0.00 2.17 0.00 -
P/NAPS 0.72 0.78 0.81 1.09 1.05 1.31 1.35 -34.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 27/08/07 30/05/07 -
Price 0.47 0.51 0.52 0.58 0.63 0.66 1.07 -
P/RPS 0.37 0.63 0.62 0.56 0.60 0.61 0.91 -45.02%
P/EPS 2.45 6.90 5.80 4.60 6.70 5.46 7.54 -52.63%
EY 40.85 14.49 17.23 21.72 14.92 18.32 13.27 111.18%
DY 0.00 5.49 0.00 0.00 0.00 3.79 0.00 -
P/NAPS 0.68 0.80 0.83 0.91 1.05 0.75 1.24 -32.92%

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