[CHEETAH] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
05-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 144.11%
YoY- 386.76%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 10,878 104,027 78,254 52,142 27,903 109,422 88,652 -75.27%
PBT -7,637 8,770 4,781 4,267 1,748 -3,614 -5,281 27.85%
Tax 0 -2,033 0 0 0 196 0 -
NP -7,637 6,737 4,781 4,267 1,748 -3,418 -5,281 27.85%
-
NP to SH -7,637 6,737 4,781 4,267 1,748 -3,418 -5,281 27.85%
-
Tax Rate - 23.18% 0.00% 0.00% 0.00% - - -
Total Cost 18,515 97,290 73,473 47,875 26,155 112,840 93,933 -66.09%
-
Net Worth 124,048 130,939 129,790 128,642 126,344 124,047 122,899 0.62%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 124,048 130,939 129,790 128,642 126,344 124,047 122,899 0.62%
NOSH 382,862 127,620 127,620 127,620 127,620 127,620 127,620 107.87%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -70.21% 6.48% 6.11% 8.18% 6.26% -3.12% -5.96% -
ROE -6.16% 5.15% 3.68% 3.32% 1.38% -2.76% -4.30% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.16 90.57 68.13 45.40 24.29 95.27 77.18 -88.09%
EPS -2.22 5.87 4.16 3.72 1.52 -2.98 -4.60 -38.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 1.14 1.13 1.12 1.10 1.08 1.07 -51.59%
Adjusted Per Share Value based on latest NOSH - 127,620
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.24 21.38 16.08 10.72 5.74 22.49 18.22 -75.24%
EPS -1.57 1.38 0.98 0.88 0.36 -0.70 -1.09 27.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.255 0.2691 0.2668 0.2644 0.2597 0.255 0.2526 0.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.375 1.92 2.80 0.51 0.30 0.28 0.27 -
P/RPS 11.88 2.12 4.11 1.12 1.23 0.29 0.35 946.08%
P/EPS -16.92 32.73 67.27 13.73 19.71 -9.41 -5.87 102.40%
EY -5.91 3.05 1.49 7.28 5.07 -10.63 -17.03 -50.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.68 2.48 0.46 0.27 0.26 0.25 158.43%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 28/09/21 25/05/21 05/02/21 25/11/20 25/08/20 21/05/20 -
Price 0.14 0.35 1.66 1.00 0.40 0.33 0.30 -
P/RPS 4.43 0.39 2.44 2.20 1.65 0.35 0.39 404.56%
P/EPS -6.32 5.97 39.88 26.92 26.28 -11.09 -6.52 -2.05%
EY -15.83 16.76 2.51 3.71 3.80 -9.02 -15.33 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.31 1.47 0.89 0.36 0.31 0.28 24.69%

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