[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -63.97%
YoY- -81.76%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 122,990 122,656 128,823 133,681 134,504 145,280 130,394 -3.81%
PBT 3,474 668 3,835 2,180 5,966 8,556 9,410 -48.44%
Tax -838 -172 -1,211 -576 -1,514 -2,156 -2,349 -49.60%
NP 2,636 496 2,624 1,604 4,452 6,400 7,061 -48.06%
-
NP to SH 2,636 496 2,624 1,604 4,452 6,400 7,061 -48.06%
-
Tax Rate 24.12% 25.75% 31.58% 26.42% 25.38% 25.20% 24.96% -
Total Cost 120,354 122,160 126,199 132,077 130,052 138,880 123,333 -1.61%
-
Net Worth 129,403 133,920 128,792 131,461 130,869 130,687 128,049 0.70%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 902 - - - 1,524 -
Div Payout % - - 34.40% - - - 21.59% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 129,403 133,920 128,792 131,461 130,869 130,687 128,049 0.70%
NOSH 119,818 123,999 120,366 124,020 122,307 122,137 121,951 -1.16%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.14% 0.40% 2.04% 1.20% 3.31% 4.41% 5.42% -
ROE 2.04% 0.37% 2.04% 1.22% 3.40% 4.90% 5.51% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 102.65 98.92 107.03 107.79 109.97 118.95 106.92 -2.67%
EPS 2.20 0.40 2.18 1.29 3.64 5.24 5.79 -47.44%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 1.25 -
NAPS 1.08 1.08 1.07 1.06 1.07 1.07 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 120,352
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.28 25.21 26.48 27.48 27.65 29.86 26.80 -3.80%
EPS 0.54 0.10 0.54 0.33 0.92 1.32 1.45 -48.14%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.31 -
NAPS 0.266 0.2753 0.2647 0.2702 0.269 0.2686 0.2632 0.70%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.405 0.41 0.47 0.51 0.50 0.565 0.56 -
P/RPS 0.39 0.41 0.44 0.47 0.45 0.47 0.52 -17.40%
P/EPS 18.41 102.50 21.56 39.43 13.74 10.78 9.67 53.42%
EY 5.43 0.98 4.64 2.54 7.28 9.27 10.34 -34.83%
DY 0.00 0.00 1.60 0.00 0.00 0.00 2.23 -
P/NAPS 0.38 0.38 0.44 0.48 0.47 0.53 0.53 -19.84%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 18/11/15 24/08/15 27/05/15 16/02/15 19/11/14 28/08/14 -
Price 0.45 0.475 0.37 0.49 0.52 0.545 0.65 -
P/RPS 0.44 0.48 0.35 0.45 0.47 0.46 0.61 -19.52%
P/EPS 20.45 118.75 16.97 37.89 14.29 10.40 11.23 48.95%
EY 4.89 0.84 5.89 2.64 7.00 9.61 8.91 -32.89%
DY 0.00 0.00 2.03 0.00 0.00 0.00 1.92 -
P/NAPS 0.42 0.44 0.35 0.46 0.49 0.51 0.62 -22.81%

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