[CHEETAH] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 143.98%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 24,351 33,600 29,345 40,146 23,526 26,960 27,924 -8.74%
PBT 2,200 3,658 5,365 7,158 2,497 2,811 3,172 -21.69%
Tax -671 -945 -808 -1,788 -296 -797 -790 -10.33%
NP 1,529 2,713 4,557 5,370 2,201 2,014 2,382 -25.64%
-
NP to SH 1,529 2,713 4,557 5,370 2,201 2,014 2,382 -25.64%
-
Tax Rate 30.50% 25.83% 15.06% 24.98% 11.85% 28.35% 24.91% -
Total Cost 22,822 30,887 24,788 34,776 21,325 24,946 25,542 -7.25%
-
Net Worth 103,207 100,623 102,117 96,940 92,134 89,227 90,439 9.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,268 - - - 3,838 - - -
Div Payout % 279.17% - - - 174.42% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 103,207 100,623 102,117 96,940 92,134 89,227 90,439 9.22%
NOSH 127,416 127,370 127,647 127,553 127,965 127,468 127,379 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.28% 8.07% 15.53% 13.38% 9.36% 7.47% 8.53% -
ROE 1.48% 2.70% 4.46% 5.54% 2.39% 2.26% 2.63% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.11 26.38 22.99 31.47 18.38 21.15 21.92 -8.76%
EPS 1.20 2.13 3.57 4.21 1.72 1.58 1.87 -25.66%
DPS 3.35 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.81 0.79 0.80 0.76 0.72 0.70 0.71 9.20%
Adjusted Per Share Value based on latest NOSH - 127,553
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.01 6.91 6.04 8.26 4.84 5.54 5.74 -8.69%
EPS 0.31 0.56 0.94 1.10 0.45 0.41 0.49 -26.36%
DPS 0.88 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.2123 0.2069 0.21 0.1994 0.1895 0.1835 0.186 9.24%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.55 0.57 0.51 0.52 0.50 0.47 0.44 -
P/RPS 2.88 2.16 2.22 1.65 2.72 2.22 2.01 27.17%
P/EPS 45.83 26.76 14.29 12.35 29.07 29.75 23.53 56.15%
EY 2.18 3.74 7.00 8.10 3.44 3.36 4.25 -35.99%
DY 6.09 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.64 0.68 0.69 0.67 0.62 6.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 23/02/09 -
Price 0.54 0.49 0.62 0.56 0.50 0.50 0.40 -
P/RPS 2.83 1.86 2.70 1.78 2.72 2.36 1.82 34.32%
P/EPS 45.00 23.00 17.37 13.30 29.07 31.65 21.39 64.40%
EY 2.22 4.35 5.76 7.52 3.44 3.16 4.68 -39.25%
DY 6.20 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.78 0.74 0.69 0.71 0.56 12.73%

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