[CHEETAH] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
14-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 14,523 18,257 25,739 4,139 0 0 0 -
PBT 406 2,363 7,270 186 0 0 0 -
Tax -102 -688 -1,632 -60 0 0 0 -
NP 304 1,675 5,638 126 0 0 0 -
-
NP to SH 304 1,675 5,638 126 0 0 0 -
-
Tax Rate 25.12% 29.12% 22.45% 32.26% - - - -
Total Cost 14,219 16,582 20,101 4,013 0 0 0 -
-
Net Worth 42,956 12,659 12,442 3,590 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 42,956 12,659 12,442 3,590 0 0 0 -
NOSH 66,086 19,476 19,441 6,300 0 0 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.09% 9.17% 21.90% 3.04% 0.00% 0.00% 0.00% -
ROE 0.71% 13.23% 45.31% 3.51% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.98 93.74 132.39 65.70 0.00 0.00 0.00 -
EPS 0.46 8.60 29.00 2.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.64 0.57 -0.045 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,300
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.99 3.75 5.29 0.85 0.00 0.00 0.00 -
EPS 0.06 0.34 1.16 0.03 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0883 0.026 0.0256 0.0074 -0.045 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 - - - - - -
Price 0.40 0.47 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.82 0.50 0.00 0.00 0.00 0.00 0.00 -
P/EPS 86.96 5.47 0.00 0.00 0.00 0.00 0.00 -
EY 1.15 18.30 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.72 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 25/02/05 14/01/05 - - - -
Price 0.38 0.37 0.56 0.00 0.00 0.00 0.00 -
P/RPS 1.73 0.39 0.42 0.00 0.00 0.00 0.00 -
P/EPS 82.61 4.30 1.93 0.00 0.00 0.00 0.00 -
EY 1.21 23.24 51.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.88 0.00 0.00 0.00 0.00 -

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