[CHEETAH] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -77.73%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 103,337 80,550 54,202 24,518 88,672 71,184 49,659 63.06%
PBT 13,223 11,685 8,888 3,034 13,674 11,795 9,675 23.17%
Tax -3,799 -3,119 -2,330 -838 -3,813 -3,230 -2,533 31.05%
NP 9,424 8,566 6,558 2,196 9,861 8,565 7,142 20.32%
-
NP to SH 9,424 8,566 6,558 2,196 9,861 8,565 7,142 20.32%
-
Tax Rate 28.73% 26.69% 26.22% 27.62% 27.89% 27.38% 26.18% -
Total Cost 93,913 71,984 47,644 22,322 78,811 62,619 42,517 69.68%
-
Net Worth 81,595 80,306 66,620 56,068 71,775 69,163 62,908 18.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,569 - - - 2,039 - - -
Div Payout % 37.88% - - - 20.68% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 81,595 80,306 66,620 56,068 71,775 69,163 62,908 18.95%
NOSH 127,493 127,470 104,095 93,446 81,563 80,422 74,010 43.75%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.12% 10.63% 12.10% 8.96% 11.12% 12.03% 14.38% -
ROE 11.55% 10.67% 9.84% 3.92% 13.74% 12.38% 11.35% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 81.05 63.19 52.07 26.24 108.72 88.51 67.10 13.43%
EPS 7.39 6.72 6.30 2.35 12.09 10.65 9.65 -16.30%
DPS 2.80 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.64 0.63 0.64 0.60 0.88 0.86 0.85 -17.25%
Adjusted Per Share Value based on latest NOSH - 93,446
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.25 16.57 11.15 5.04 18.24 14.64 10.21 63.08%
EPS 1.94 1.76 1.35 0.45 2.03 1.76 1.47 20.33%
DPS 0.73 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.1678 0.1652 0.137 0.1153 0.1476 0.1422 0.1294 18.93%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.51 0.70 0.63 1.15 1.16 0.77 -
P/RPS 0.62 0.81 1.34 2.40 1.06 1.31 1.15 -33.78%
P/EPS 6.76 7.59 11.11 26.81 9.51 10.89 7.98 -10.48%
EY 14.78 13.18 9.00 3.73 10.51 9.18 12.53 11.65%
DY 5.60 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.78 0.81 1.09 1.05 1.31 1.35 0.91 -9.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 22/02/08 26/11/07 27/08/07 30/05/07 27/02/07 -
Price 0.51 0.52 0.58 0.63 0.66 1.07 1.05 -
P/RPS 0.63 0.82 1.11 2.40 0.61 1.21 1.56 -45.39%
P/EPS 6.90 7.74 9.21 26.81 5.46 10.05 10.88 -26.20%
EY 14.49 12.92 10.86 3.73 18.32 9.95 9.19 35.50%
DY 5.49 0.00 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.80 0.83 0.91 1.05 0.75 1.24 1.24 -25.35%

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