[CHEETAH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -68.81%
YoY- -25.22%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 130,394 99,848 68,089 35,699 127,339 101,605 70,413 50.97%
PBT 9,410 8,808 7,189 3,938 12,926 9,975 8,809 4.51%
Tax -2,349 -2,214 -1,812 -970 -3,409 -2,512 -2,212 4.09%
NP 7,061 6,594 5,377 2,968 9,517 7,463 6,597 4.64%
-
NP to SH 7,061 6,594 5,377 2,968 9,517 7,463 6,597 4.64%
-
Tax Rate 24.96% 25.14% 25.21% 24.63% 26.37% 25.18% 25.11% -
Total Cost 123,333 93,254 62,712 32,731 117,822 94,142 63,816 55.34%
-
Net Worth 128,049 128,216 127,092 127,025 124,348 125,008 126,192 0.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,524 - - - 2,893 - - -
Div Payout % 21.59% - - - 30.40% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 128,049 128,216 127,092 127,025 124,348 125,008 126,192 0.98%
NOSH 121,951 122,111 122,204 122,139 123,117 125,008 124,943 -1.60%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.42% 6.60% 7.90% 8.31% 7.47% 7.35% 9.37% -
ROE 5.51% 5.14% 4.23% 2.34% 7.65% 5.97% 5.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.92 81.77 55.72 29.23 103.43 81.28 56.36 53.42%
EPS 5.79 5.40 4.40 2.43 7.73 5.97 5.28 6.35%
DPS 1.25 0.00 0.00 0.00 2.35 0.00 0.00 -
NAPS 1.05 1.05 1.04 1.04 1.01 1.00 1.01 2.63%
Adjusted Per Share Value based on latest NOSH - 122,139
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.82 20.53 14.00 7.34 26.19 20.90 14.48 50.99%
EPS 1.45 1.36 1.11 0.61 1.96 1.53 1.36 4.37%
DPS 0.31 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 0.2633 0.2637 0.2614 0.2612 0.2557 0.2571 0.2595 0.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.56 0.51 0.49 0.51 0.485 0.46 0.50 -
P/RPS 0.52 0.62 0.88 1.74 0.47 0.57 0.89 -30.17%
P/EPS 9.67 9.44 11.14 20.99 6.27 7.71 9.47 1.40%
EY 10.34 10.59 8.98 4.76 15.94 12.98 10.56 -1.39%
DY 2.23 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.53 0.49 0.47 0.49 0.48 0.46 0.50 3.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 16/05/14 25/02/14 27/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.65 0.585 0.51 0.525 0.54 0.49 0.48 -
P/RPS 0.61 0.72 0.92 1.80 0.52 0.60 0.85 -19.89%
P/EPS 11.23 10.83 11.59 21.60 6.99 8.21 9.09 15.18%
EY 8.91 9.23 8.63 4.63 14.31 12.18 11.00 -13.13%
DY 1.92 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.62 0.56 0.49 0.50 0.53 0.49 0.48 18.65%

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