[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -13.78%
YoY- 12.69%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,318 79,752 81,697 86,300 90,134 65,168 62,659 35.83%
PBT 19,350 10,344 14,581 15,294 17,686 6,912 10,226 52.80%
Tax -5,066 -3,412 -4,361 -4,116 -4,720 -1,400 -2,482 60.69%
NP 14,284 6,932 10,220 11,178 12,966 5,512 7,744 50.23%
-
NP to SH 14,284 6,932 10,220 11,178 12,966 5,512 7,744 50.23%
-
Tax Rate 26.18% 32.99% 29.91% 26.91% 26.69% 20.25% 24.27% -
Total Cost 85,034 72,820 71,477 75,121 77,168 59,656 54,915 33.73%
-
Net Worth 62,908 60,847 60,823 59,200 59,227 53,677 42,839 29.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - 2,000 - - - - -
Div Payout % - - 19.58% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 62,908 60,847 60,823 59,200 59,227 53,677 42,839 29.10%
NOSH 74,010 77,022 80,031 80,000 80,037 80,116 65,906 8.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.38% 8.69% 12.51% 12.95% 14.39% 8.46% 12.36% -
ROE 22.71% 11.39% 16.80% 18.88% 21.89% 10.27% 18.08% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 134.19 103.54 102.08 107.88 112.62 81.34 95.07 25.75%
EPS 19.30 9.00 12.77 13.97 16.20 6.88 11.75 39.08%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.79 0.76 0.74 0.74 0.67 0.65 19.52%
Adjusted Per Share Value based on latest NOSH - 79,831
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.41 16.39 16.79 17.74 18.53 13.39 12.88 35.80%
EPS 2.94 1.42 2.10 2.30 2.66 1.13 1.59 50.48%
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1251 0.125 0.1217 0.1217 0.1103 0.088 29.15%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.77 0.62 0.43 0.41 0.35 0.37 0.40 -
P/RPS 0.57 0.60 0.42 0.38 0.31 0.45 0.42 22.51%
P/EPS 3.99 6.89 3.37 2.93 2.16 5.38 3.40 11.22%
EY 25.06 14.52 29.70 34.08 46.29 18.59 29.38 -10.03%
DY 0.00 0.00 5.81 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.57 0.55 0.47 0.55 0.62 29.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 25/08/06 30/05/06 27/02/06 25/11/05 29/08/05 -
Price 1.05 0.76 0.49 0.39 0.44 0.40 0.38 -
P/RPS 0.78 0.73 0.48 0.36 0.39 0.49 0.40 55.89%
P/EPS 5.44 8.44 3.84 2.79 2.72 5.81 3.23 41.42%
EY 18.38 11.84 26.06 35.83 36.82 17.20 30.92 -29.23%
DY 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.96 0.64 0.53 0.59 0.60 0.58 65.72%

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