[CHEETAH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 22.63%
YoY- -11.64%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 67,252 36,320 130,394 99,848 68,089 35,699 127,339 -34.58%
PBT 2,983 2,139 9,410 8,808 7,189 3,938 12,926 -62.27%
Tax -757 -539 -2,349 -2,214 -1,812 -970 -3,409 -63.22%
NP 2,226 1,600 7,061 6,594 5,377 2,968 9,517 -61.93%
-
NP to SH 2,226 1,600 7,061 6,594 5,377 2,968 9,517 -61.93%
-
Tax Rate 25.38% 25.20% 24.96% 25.14% 25.21% 24.63% 26.37% -
Total Cost 65,026 34,720 123,333 93,254 62,712 32,731 117,822 -32.64%
-
Net Worth 130,869 130,687 128,049 128,216 127,092 127,025 124,348 3.45%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 1,524 - - - 2,893 -
Div Payout % - - 21.59% - - - 30.40% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 130,869 130,687 128,049 128,216 127,092 127,025 124,348 3.45%
NOSH 122,307 122,137 121,951 122,111 122,204 122,139 123,117 -0.43%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.31% 4.41% 5.42% 6.60% 7.90% 8.31% 7.47% -
ROE 1.70% 1.22% 5.51% 5.14% 4.23% 2.34% 7.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 54.99 29.74 106.92 81.77 55.72 29.23 103.43 -34.29%
EPS 1.82 1.31 5.79 5.40 4.40 2.43 7.73 -61.76%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 2.35 -
NAPS 1.07 1.07 1.05 1.05 1.04 1.04 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 121,700
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.83 7.47 26.82 20.53 14.00 7.34 26.19 -34.59%
EPS 0.46 0.33 1.45 1.36 1.11 0.61 1.96 -61.85%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.60 -
NAPS 0.2691 0.2688 0.2633 0.2637 0.2614 0.2612 0.2557 3.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.50 0.565 0.56 0.51 0.49 0.51 0.485 -
P/RPS 0.91 1.90 0.52 0.62 0.88 1.74 0.47 55.15%
P/EPS 27.47 43.13 9.67 9.44 11.14 20.99 6.27 167.02%
EY 3.64 2.32 10.34 10.59 8.98 4.76 15.94 -62.53%
DY 0.00 0.00 2.23 0.00 0.00 0.00 4.85 -
P/NAPS 0.47 0.53 0.53 0.49 0.47 0.49 0.48 -1.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 28/08/14 16/05/14 25/02/14 27/11/13 29/08/13 -
Price 0.52 0.545 0.65 0.585 0.51 0.525 0.54 -
P/RPS 0.95 1.83 0.61 0.72 0.92 1.80 0.52 49.28%
P/EPS 28.57 41.60 11.23 10.83 11.59 21.60 6.99 154.98%
EY 3.50 2.40 8.91 9.23 8.63 4.63 14.31 -60.78%
DY 0.00 0.00 1.92 0.00 0.00 0.00 4.35 -
P/NAPS 0.49 0.51 0.62 0.56 0.49 0.50 0.53 -5.08%

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