[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -20.05%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 108,404 98,072 88,672 94,912 99,318 79,752 81,697 20.68%
PBT 17,776 12,136 13,674 15,726 19,350 10,344 14,581 14.07%
Tax -4,660 -3,352 -3,813 -4,306 -5,066 -3,412 -4,361 4.50%
NP 13,116 8,784 9,861 11,420 14,284 6,932 10,220 18.04%
-
NP to SH 13,116 8,784 9,861 11,420 14,284 6,932 10,220 18.04%
-
Tax Rate 26.22% 27.62% 27.89% 27.38% 26.18% 32.99% 29.91% -
Total Cost 95,288 89,288 78,811 83,492 85,034 72,820 71,477 21.06%
-
Net Worth 66,620 56,068 71,775 69,163 62,908 60,847 60,823 6.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 2,039 - - - 2,000 -
Div Payout % - - 20.68% - - - 19.58% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 66,620 56,068 71,775 69,163 62,908 60,847 60,823 6.23%
NOSH 104,095 93,446 81,563 80,422 74,010 77,022 80,031 19.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.10% 8.96% 11.12% 12.03% 14.38% 8.69% 12.51% -
ROE 19.69% 15.67% 13.74% 16.51% 22.71% 11.39% 16.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 104.14 104.95 108.72 118.02 134.19 103.54 102.08 1.33%
EPS 12.60 9.40 12.09 14.20 19.30 9.00 12.77 -0.88%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.64 0.60 0.88 0.86 0.85 0.79 0.76 -10.79%
Adjusted Per Share Value based on latest NOSH - 80,395
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 22.28 20.16 18.23 19.51 20.41 16.39 16.79 20.69%
EPS 2.70 1.81 2.03 2.35 2.94 1.42 2.10 18.18%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.41 -
NAPS 0.1369 0.1152 0.1475 0.1422 0.1293 0.1251 0.125 6.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.70 0.63 1.15 1.16 0.77 0.62 0.43 -
P/RPS 0.67 0.60 1.06 0.98 0.57 0.60 0.42 36.41%
P/EPS 5.56 6.70 9.51 8.17 3.99 6.89 3.37 39.49%
EY 18.00 14.92 10.51 12.24 25.06 14.52 29.70 -28.31%
DY 0.00 0.00 2.17 0.00 0.00 0.00 5.81 -
P/NAPS 1.09 1.05 1.31 1.35 0.91 0.78 0.57 53.88%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 26/11/07 27/08/07 30/05/07 27/02/07 24/11/06 25/08/06 -
Price 0.58 0.63 0.66 1.07 1.05 0.76 0.49 -
P/RPS 0.56 0.60 0.61 0.91 0.78 0.73 0.48 10.79%
P/EPS 4.60 6.70 5.46 7.54 5.44 8.44 3.84 12.75%
EY 21.72 14.92 18.32 13.27 18.38 11.84 26.06 -11.40%
DY 0.00 0.00 3.79 0.00 0.00 0.00 5.10 -
P/NAPS 0.91 1.05 0.75 1.24 1.24 0.96 0.64 26.36%

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