[CHEETAH] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -83.04%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 88,672 71,184 49,659 19,938 81,697 64,725 45,067 57.21%
PBT 13,674 11,795 9,675 2,586 14,581 11,471 8,843 33.82%
Tax -3,813 -3,230 -2,533 -853 -4,361 -3,087 -2,360 37.81%
NP 9,861 8,565 7,142 1,733 10,220 8,384 6,483 32.36%
-
NP to SH 9,861 8,565 7,142 1,733 10,220 8,384 6,483 32.36%
-
Tax Rate 27.89% 27.38% 26.18% 32.99% 29.91% 26.91% 26.69% -
Total Cost 78,811 62,619 42,517 18,205 71,477 56,341 38,584 61.19%
-
Net Worth 71,775 69,163 62,908 60,847 60,823 59,200 59,227 13.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,039 - - - 2,000 - - -
Div Payout % 20.68% - - - 19.58% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 71,775 69,163 62,908 60,847 60,823 59,200 59,227 13.70%
NOSH 81,563 80,422 74,010 77,022 80,031 80,000 80,037 1.27%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.12% 12.03% 14.38% 8.69% 12.51% 12.95% 14.39% -
ROE 13.74% 12.38% 11.35% 2.85% 16.80% 14.16% 10.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 108.72 88.51 67.10 25.89 102.08 80.91 56.31 55.24%
EPS 12.09 10.65 9.65 2.25 12.77 10.48 8.10 30.70%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.88 0.86 0.85 0.79 0.76 0.74 0.74 12.28%
Adjusted Per Share Value based on latest NOSH - 77,022
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.24 14.64 10.21 4.10 16.80 13.31 9.27 57.21%
EPS 2.03 1.76 1.47 0.36 2.10 1.72 1.33 32.66%
DPS 0.42 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.1476 0.1422 0.1294 0.1251 0.1251 0.1218 0.1218 13.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.15 1.16 0.77 0.62 0.43 0.41 0.35 -
P/RPS 1.06 1.31 1.15 2.40 0.42 0.51 0.62 43.12%
P/EPS 9.51 10.89 7.98 27.56 3.37 3.91 4.32 69.46%
EY 10.51 9.18 12.53 3.63 29.70 25.56 23.14 -40.99%
DY 2.17 0.00 0.00 0.00 5.81 0.00 0.00 -
P/NAPS 1.31 1.35 0.91 0.78 0.57 0.55 0.47 98.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 27/02/06 -
Price 0.66 1.07 1.05 0.76 0.49 0.39 0.44 -
P/RPS 0.61 1.21 1.56 2.94 0.48 0.48 0.78 -15.15%
P/EPS 5.46 10.05 10.88 33.78 3.84 3.72 5.43 0.36%
EY 18.32 9.95 9.19 2.96 26.06 26.87 18.41 -0.32%
DY 3.79 0.00 0.00 0.00 5.10 0.00 0.00 -
P/NAPS 0.75 1.24 1.24 0.96 0.64 0.53 0.59 17.39%

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