[CHEETAH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 312.12%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 24,518 88,672 71,184 49,659 19,938 81,697 64,725 -47.61%
PBT 3,034 13,674 11,795 9,675 2,586 14,581 11,471 -58.76%
Tax -838 -3,813 -3,230 -2,533 -853 -4,361 -3,087 -58.04%
NP 2,196 9,861 8,565 7,142 1,733 10,220 8,384 -59.02%
-
NP to SH 2,196 9,861 8,565 7,142 1,733 10,220 8,384 -59.02%
-
Tax Rate 27.62% 27.89% 27.38% 26.18% 32.99% 29.91% 26.91% -
Total Cost 22,322 78,811 62,619 42,517 18,205 71,477 56,341 -46.02%
-
Net Worth 56,068 71,775 69,163 62,908 60,847 60,823 59,200 -3.55%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,039 - - - 2,000 - -
Div Payout % - 20.68% - - - 19.58% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 56,068 71,775 69,163 62,908 60,847 60,823 59,200 -3.55%
NOSH 93,446 81,563 80,422 74,010 77,022 80,031 80,000 10.90%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.96% 11.12% 12.03% 14.38% 8.69% 12.51% 12.95% -
ROE 3.92% 13.74% 12.38% 11.35% 2.85% 16.80% 14.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.24 108.72 88.51 67.10 25.89 102.08 80.91 -52.76%
EPS 2.35 12.09 10.65 9.65 2.25 12.77 10.48 -63.05%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.60 0.88 0.86 0.85 0.79 0.76 0.74 -13.03%
Adjusted Per Share Value based on latest NOSH - 73,994
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.04 18.23 14.63 10.21 4.10 16.79 13.30 -47.60%
EPS 0.45 2.03 1.76 1.47 0.36 2.10 1.72 -59.06%
DPS 0.00 0.42 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.1152 0.1475 0.1422 0.1293 0.1251 0.125 0.1217 -3.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.63 1.15 1.16 0.77 0.62 0.43 0.41 -
P/RPS 2.40 1.06 1.31 1.15 2.40 0.42 0.51 180.55%
P/EPS 26.81 9.51 10.89 7.98 27.56 3.37 3.91 260.49%
EY 3.73 10.51 9.18 12.53 3.63 29.70 25.56 -72.24%
DY 0.00 2.17 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 1.05 1.31 1.35 0.91 0.78 0.57 0.55 53.83%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 -
Price 0.63 0.66 1.07 1.05 0.76 0.49 0.39 -
P/RPS 2.40 0.61 1.21 1.56 2.94 0.48 0.48 192.11%
P/EPS 26.81 5.46 10.05 10.88 33.78 3.84 3.72 272.66%
EY 3.73 18.32 9.95 9.19 2.96 26.06 26.87 -73.15%
DY 0.00 3.79 0.00 0.00 0.00 5.10 0.00 -
P/NAPS 1.05 0.75 1.24 1.24 0.96 0.64 0.53 57.67%

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