[CHEETAH] QoQ Quarter Result on 30-Jun-2006 [#4]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -3.37%
YoY- 503.95%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,525 29,721 19,938 16,972 19,658 28,775 16,292 20.42%
PBT 2,120 7,089 2,586 3,110 2,627 7,115 1,728 14.61%
Tax -697 -1,680 -853 -1,274 -727 -2,010 -350 58.35%
NP 1,423 5,409 1,733 1,836 1,900 5,105 1,378 2.16%
-
NP to SH 1,423 5,409 1,733 1,836 1,900 5,105 1,378 2.16%
-
Tax Rate 32.88% 23.70% 32.99% 40.96% 27.67% 28.25% 20.25% -
Total Cost 20,102 24,312 18,205 15,136 17,758 23,670 14,914 22.04%
-
Net Worth 69,140 62,895 60,847 60,932 59,075 59,211 53,677 18.40%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,140 62,895 60,847 60,932 59,075 59,211 53,677 18.40%
NOSH 80,395 73,994 77,022 80,174 79,831 80,015 80,116 0.23%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.61% 18.20% 8.69% 10.82% 9.67% 17.74% 8.46% -
ROE 2.06% 8.60% 2.85% 3.01% 3.22% 8.62% 2.57% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.77 40.17 25.89 21.17 24.62 35.96 20.34 20.11%
EPS 1.77 7.31 2.25 2.29 2.38 6.38 1.72 1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.79 0.76 0.74 0.74 0.67 18.12%
Adjusted Per Share Value based on latest NOSH - 80,174
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.43 6.11 4.10 3.49 4.04 5.92 3.35 20.49%
EPS 0.29 1.11 0.36 0.38 0.39 1.05 0.28 2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1294 0.1251 0.1253 0.1215 0.1218 0.1104 18.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.16 0.77 0.62 0.43 0.41 0.35 0.37 -
P/RPS 4.33 1.92 2.40 2.03 1.67 0.97 1.82 78.30%
P/EPS 65.54 10.53 27.56 18.78 17.23 5.49 21.51 110.31%
EY 1.53 9.49 3.63 5.33 5.80 18.23 4.65 -52.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.91 0.78 0.57 0.55 0.47 0.55 82.06%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 24/11/06 25/08/06 30/05/06 27/02/06 25/11/05 -
Price 1.07 1.05 0.76 0.49 0.39 0.44 0.40 -
P/RPS 4.00 2.61 2.94 2.31 1.58 1.22 1.97 60.41%
P/EPS 60.45 14.36 33.78 21.40 16.39 6.90 23.26 89.13%
EY 1.65 6.96 2.96 4.67 6.10 14.50 4.30 -47.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.24 0.96 0.64 0.53 0.59 0.60 62.32%

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