[CHEETAH] QoQ Quarter Result on 30-Sep-2008 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 612.57%
YoY- 178.73%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 23,526 26,960 27,924 40,152 22,786 26,348 29,684 -14.37%
PBT 2,497 2,811 3,172 8,148 1,539 2,796 5,854 -43.36%
Tax -296 -797 -790 -2,027 -680 -789 -1,492 -66.01%
NP 2,201 2,014 2,382 6,121 859 2,007 4,362 -36.64%
-
NP to SH 2,201 2,014 2,382 6,121 859 2,007 4,362 -36.64%
-
Tax Rate 11.85% 28.35% 24.91% 24.88% 44.18% 28.22% 25.49% -
Total Cost 21,325 24,946 25,542 34,031 21,927 24,341 25,322 -10.83%
-
Net Worth 92,134 89,227 90,439 87,989 81,681 80,535 66,627 24.14%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,838 - - - 3,573 - - -
Div Payout % 174.42% - - - 416.01% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 92,134 89,227 90,439 87,989 81,681 80,535 66,627 24.14%
NOSH 127,965 127,468 127,379 127,520 127,627 127,834 104,105 14.76%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.36% 7.47% 8.53% 15.24% 3.77% 7.62% 14.69% -
ROE 2.39% 2.26% 2.63% 6.96% 1.05% 2.49% 6.55% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.38 21.15 21.92 31.49 17.85 20.61 28.51 -25.39%
EPS 1.72 1.58 1.87 4.80 0.67 1.57 4.19 -44.79%
DPS 3.00 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 0.72 0.70 0.71 0.69 0.64 0.63 0.64 8.17%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.84 5.54 5.74 8.25 4.68 5.42 6.10 -14.30%
EPS 0.45 0.41 0.49 1.26 0.18 0.41 0.90 -37.03%
DPS 0.79 0.00 0.00 0.00 0.73 0.00 0.00 -
NAPS 0.1894 0.1834 0.1859 0.1808 0.1679 0.1655 0.1369 24.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.47 0.44 0.50 0.50 0.51 0.70 -
P/RPS 2.72 2.22 2.01 1.59 2.80 2.47 2.45 7.22%
P/EPS 29.07 29.75 23.53 10.42 74.29 32.48 16.71 44.69%
EY 3.44 3.36 4.25 9.60 1.35 3.08 5.99 -30.93%
DY 6.00 0.00 0.00 0.00 5.60 0.00 0.00 -
P/NAPS 0.69 0.67 0.62 0.72 0.78 0.81 1.09 -26.29%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 29/05/08 22/02/08 -
Price 0.50 0.50 0.40 0.47 0.51 0.52 0.58 -
P/RPS 2.72 2.36 1.82 1.49 2.86 2.52 2.03 21.56%
P/EPS 29.07 31.65 21.39 9.79 75.77 33.12 13.84 64.08%
EY 3.44 3.16 4.68 10.21 1.32 3.02 7.22 -39.02%
DY 6.00 0.00 0.00 0.00 5.49 0.00 0.00 -
P/NAPS 0.69 0.71 0.56 0.68 0.80 0.83 0.91 -16.86%

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