[CHEETAH] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 21.9%
YoY- 31.97%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 71,184 49,659 19,938 81,697 64,725 45,067 16,292 167.50%
PBT 11,795 9,675 2,586 14,581 11,471 8,843 1,728 260.25%
Tax -3,230 -2,533 -853 -4,361 -3,087 -2,360 -350 340.56%
NP 8,565 7,142 1,733 10,220 8,384 6,483 1,378 238.43%
-
NP to SH 8,565 7,142 1,733 10,220 8,384 6,483 1,378 238.43%
-
Tax Rate 27.38% 26.18% 32.99% 29.91% 26.91% 26.69% 20.25% -
Total Cost 62,619 42,517 18,205 71,477 56,341 38,584 14,914 160.48%
-
Net Worth 69,163 62,908 60,847 60,823 59,200 59,227 53,677 18.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 2,000 - - - -
Div Payout % - - - 19.58% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,163 62,908 60,847 60,823 59,200 59,227 53,677 18.42%
NOSH 80,422 74,010 77,022 80,031 80,000 80,037 80,116 0.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 12.03% 14.38% 8.69% 12.51% 12.95% 14.39% 8.46% -
ROE 12.38% 11.35% 2.85% 16.80% 14.16% 10.95% 2.57% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 88.51 67.10 25.89 102.08 80.91 56.31 20.34 166.77%
EPS 10.65 9.65 2.25 12.77 10.48 8.10 1.72 237.56%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.79 0.76 0.74 0.74 0.67 18.12%
Adjusted Per Share Value based on latest NOSH - 80,174
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.63 10.21 4.10 16.79 13.30 9.26 3.35 167.41%
EPS 1.76 1.47 0.36 2.10 1.72 1.33 0.28 240.97%
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.1422 0.1293 0.1251 0.125 0.1217 0.1217 0.1103 18.47%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.16 0.77 0.62 0.43 0.41 0.35 0.37 -
P/RPS 1.31 1.15 2.40 0.42 0.51 0.62 1.82 -19.70%
P/EPS 10.89 7.98 27.56 3.37 3.91 4.32 21.51 -36.50%
EY 9.18 12.53 3.63 29.70 25.56 23.14 4.65 57.43%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 1.35 0.91 0.78 0.57 0.55 0.47 0.55 82.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 27/02/06 25/11/05 -
Price 1.07 1.05 0.76 0.49 0.39 0.44 0.40 -
P/RPS 1.21 1.56 2.94 0.48 0.48 0.78 1.97 -27.76%
P/EPS 10.05 10.88 33.78 3.84 3.72 5.43 23.26 -42.87%
EY 9.95 9.19 2.96 26.06 26.87 18.41 4.30 75.03%
DY 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 1.24 1.24 0.96 0.64 0.53 0.59 0.60 62.32%

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