[CHEETAH] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 58.05%
YoY- -16.67%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 100,620 141,475 102,185 100,010 77,816 116,956 106,418 -3.66%
PBT -11,196 348 -5,229 -4,998 -13,516 1,665 -6,978 37.01%
Tax 0 -33 -474 -672 0 -630 -417 -
NP -11,196 315 -5,704 -5,670 -13,516 1,035 -7,396 31.80%
-
NP to SH -11,196 315 -5,704 -5,670 -13,516 1,035 -7,396 31.80%
-
Tax Rate - 9.48% - - - 37.84% - -
Total Cost 111,816 141,160 107,889 105,680 91,332 115,921 113,814 -1.17%
-
Net Worth 125,196 128,642 125,196 125,196 125,161 129,200 125,922 -0.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - 461 - -
Div Payout % - - - - - 44.58% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 125,196 128,642 125,196 125,196 125,161 129,200 125,922 -0.38%
NOSH 127,620 127,620 127,620 127,620 127,620 127,620 127,620 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -11.13% 0.22% -5.58% -5.67% -17.37% 0.88% -6.95% -
ROE -8.94% 0.24% -4.56% -4.53% -10.80% 0.80% -5.87% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 87.60 123.17 88.97 87.07 66.52 101.39 92.12 -3.29%
EPS -9.76 0.27 -4.96 -5.36 -11.56 0.90 -6.39 32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 1.09 1.12 1.09 1.09 1.07 1.12 1.09 0.00%
Adjusted Per Share Value based on latest NOSH - 127,620
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.69 29.10 21.02 20.57 16.00 24.05 21.89 -3.68%
EPS -2.30 0.06 -1.17 -1.17 -2.78 0.21 -1.52 31.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.2575 0.2646 0.2575 0.2575 0.2574 0.2657 0.259 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.29 0.285 0.30 0.32 0.39 0.40 0.38 -
P/RPS 0.33 0.23 0.34 0.37 0.59 0.39 0.41 -13.46%
P/EPS -2.98 103.92 -6.04 -6.48 -3.38 44.58 -5.94 -36.83%
EY -33.61 0.96 -16.55 -15.43 -29.63 2.24 -16.85 58.39%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.27 0.25 0.28 0.29 0.36 0.36 0.35 -15.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 24/05/19 25/02/19 16/11/18 24/08/18 25/05/18 -
Price 0.33 0.29 0.32 0.35 0.38 0.40 0.38 -
P/RPS 0.38 0.24 0.36 0.40 0.57 0.39 0.41 -4.93%
P/EPS -3.39 105.74 -6.44 -7.09 -3.29 44.58 -5.94 -31.17%
EY -29.54 0.95 -15.52 -14.10 -30.41 2.24 -16.85 45.34%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
P/NAPS 0.30 0.26 0.29 0.32 0.36 0.36 0.35 -9.75%

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