[CHEETAH] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 69.44%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 22,786 26,348 29,684 24,518 17,488 21,525 29,721 -16.24%
PBT 1,539 2,796 5,854 3,034 1,879 2,120 7,089 -63.91%
Tax -680 -789 -1,492 -838 -583 -697 -1,680 -45.31%
NP 859 2,007 4,362 2,196 1,296 1,423 5,409 -70.70%
-
NP to SH 859 2,007 4,362 2,196 1,296 1,423 5,409 -70.70%
-
Tax Rate 44.18% 28.22% 25.49% 27.62% 31.03% 32.88% 23.70% -
Total Cost 21,927 24,341 25,322 22,322 16,192 20,102 24,312 -6.65%
-
Net Worth 81,681 80,535 66,627 56,068 71,728 69,140 62,895 19.05%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,573 - - - 2,037 - - -
Div Payout % 416.01% - - - 157.23% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 81,681 80,535 66,627 56,068 71,728 69,140 62,895 19.05%
NOSH 127,627 127,834 104,105 93,446 81,509 80,395 73,994 43.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.77% 7.62% 14.69% 8.96% 7.41% 6.61% 18.20% -
ROE 1.05% 2.49% 6.55% 3.92% 1.81% 2.06% 8.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.85 20.61 28.51 26.24 21.46 26.77 40.17 -41.79%
EPS 0.67 1.57 4.19 2.35 1.59 1.77 7.31 -79.70%
DPS 2.80 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.64 0.63 0.64 0.60 0.88 0.86 0.85 -17.25%
Adjusted Per Share Value based on latest NOSH - 93,446
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.69 5.42 6.10 5.04 3.60 4.43 6.11 -16.17%
EPS 0.18 0.41 0.90 0.45 0.27 0.29 1.11 -70.29%
DPS 0.73 0.00 0.00 0.00 0.42 0.00 0.00 -
NAPS 0.168 0.1656 0.137 0.1153 0.1475 0.1422 0.1294 19.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.51 0.70 0.63 1.15 1.16 0.77 -
P/RPS 2.80 2.47 2.45 2.40 5.36 4.33 1.92 28.62%
P/EPS 74.29 32.48 16.71 26.81 72.33 65.54 10.53 268.28%
EY 1.35 3.08 5.99 3.73 1.38 1.53 9.49 -72.78%
DY 5.60 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.78 0.81 1.09 1.05 1.31 1.35 0.91 -9.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 22/02/08 26/11/07 27/08/07 30/05/07 27/02/07 -
Price 0.51 0.52 0.58 0.63 0.66 1.07 1.05 -
P/RPS 2.86 2.52 2.03 2.40 3.08 4.00 2.61 6.29%
P/EPS 75.77 33.12 13.84 26.81 41.51 60.45 14.36 203.39%
EY 1.32 3.02 7.22 3.73 2.41 1.65 6.96 -67.02%
DY 5.49 0.00 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.80 0.83 0.91 1.05 0.75 1.24 1.24 -25.35%

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