[CHEETAH] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 353.29%
YoY- 993.65%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 16,972 19,658 28,775 16,292 14,523 18,257 25,739 -24.29%
PBT 3,110 2,627 7,115 1,728 406 2,363 7,270 -43.31%
Tax -1,274 -727 -2,010 -350 -102 -688 -1,632 -15.25%
NP 1,836 1,900 5,105 1,378 304 1,675 5,638 -52.76%
-
NP to SH 1,836 1,900 5,105 1,378 304 1,675 5,638 -52.76%
-
Tax Rate 40.96% 27.67% 28.25% 20.25% 25.12% 29.12% 22.45% -
Total Cost 15,136 17,758 23,670 14,914 14,219 16,582 20,101 -17.27%
-
Net Worth 60,932 59,075 59,211 53,677 42,956 12,659 12,442 189.22%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 60,932 59,075 59,211 53,677 42,956 12,659 12,442 189.22%
NOSH 80,174 79,831 80,015 80,116 66,086 19,476 19,441 157.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.82% 9.67% 17.74% 8.46% 2.09% 9.17% 21.90% -
ROE 3.01% 3.22% 8.62% 2.57% 0.71% 13.23% 45.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.17 24.62 35.96 20.34 21.98 93.74 132.39 -70.63%
EPS 2.29 2.38 6.38 1.72 0.46 8.60 29.00 -81.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.74 0.67 0.65 0.65 0.64 12.17%
Adjusted Per Share Value based on latest NOSH - 80,116
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.49 4.04 5.91 3.35 2.98 3.75 5.29 -24.27%
EPS 0.38 0.39 1.05 0.28 0.06 0.34 1.16 -52.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1252 0.1214 0.1217 0.1103 0.0883 0.026 0.0256 188.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.43 0.41 0.35 0.37 0.40 0.47 0.00 -
P/RPS 2.03 1.67 0.97 1.82 1.82 0.50 0.00 -
P/EPS 18.78 17.23 5.49 21.51 86.96 5.47 0.00 -
EY 5.33 5.80 18.23 4.65 1.15 18.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.47 0.55 0.62 0.72 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 27/02/06 25/11/05 29/08/05 26/05/05 25/02/05 -
Price 0.49 0.39 0.44 0.40 0.38 0.37 0.56 -
P/RPS 2.31 1.58 1.22 1.97 1.73 0.39 0.42 212.55%
P/EPS 21.40 16.39 6.90 23.26 82.61 4.30 1.93 399.44%
EY 4.67 6.10 14.50 4.30 1.21 23.24 51.79 -79.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.53 0.59 0.60 0.58 0.57 0.88 -19.17%

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