[CHEETAH] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 224.4%
YoY- -7.64%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 26,389 30,518 28,910 37,991 24,351 33,600 29,345 -6.85%
PBT 2,899 2,536 3,220 6,607 2,200 3,658 5,365 -33.73%
Tax -1,136 -529 -755 -1,647 -671 -945 -808 25.57%
NP 1,763 2,007 2,465 4,960 1,529 2,713 4,557 -46.99%
-
NP to SH 1,763 2,007 2,465 4,960 1,529 2,713 4,557 -46.99%
-
Tax Rate 39.19% 20.86% 23.45% 24.93% 30.50% 25.83% 15.06% -
Total Cost 24,626 28,511 26,445 33,031 22,822 30,887 24,788 -0.43%
-
Net Worth 111,293 108,659 109,839 107,105 103,207 100,623 102,117 5.92%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,453 - - - 4,268 - - -
Div Payout % 195.91% - - - 279.17% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 111,293 108,659 109,839 107,105 103,207 100,623 102,117 5.92%
NOSH 127,923 127,834 127,720 127,506 127,416 127,370 127,647 0.14%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.68% 6.58% 8.53% 13.06% 6.28% 8.07% 15.53% -
ROE 1.58% 1.85% 2.24% 4.63% 1.48% 2.70% 4.46% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.63 23.87 22.64 29.80 19.11 26.38 22.99 -6.98%
EPS 1.38 1.57 1.93 3.89 1.20 2.13 3.57 -47.02%
DPS 2.70 0.00 0.00 0.00 3.35 0.00 0.00 -
NAPS 0.87 0.85 0.86 0.84 0.81 0.79 0.80 5.76%
Adjusted Per Share Value based on latest NOSH - 127,506
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.42 6.27 5.94 7.81 5.00 6.91 6.03 -6.88%
EPS 0.36 0.41 0.51 1.02 0.31 0.56 0.94 -47.35%
DPS 0.71 0.00 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.2287 0.2233 0.2258 0.2201 0.2121 0.2068 0.2099 5.90%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.465 0.50 0.55 0.53 0.55 0.57 0.51 -
P/RPS 2.25 2.09 2.43 1.78 2.88 2.16 2.22 0.90%
P/EPS 33.74 31.85 28.50 13.62 45.83 26.76 14.29 77.59%
EY 2.96 3.14 3.51 7.34 2.18 3.74 7.00 -43.75%
DY 5.81 0.00 0.00 0.00 6.09 0.00 0.00 -
P/NAPS 0.53 0.59 0.64 0.63 0.68 0.72 0.64 -11.84%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 18/02/11 30/11/10 20/08/10 26/05/10 11/02/10 -
Price 0.46 0.51 0.52 0.60 0.54 0.49 0.62 -
P/RPS 2.23 2.14 2.30 2.01 2.83 1.86 2.70 -12.00%
P/EPS 33.38 32.48 26.94 15.42 45.00 23.00 17.37 54.75%
EY 3.00 3.08 3.71 6.48 2.22 4.35 5.76 -35.34%
DY 5.87 0.00 0.00 0.00 6.20 0.00 0.00 -
P/NAPS 0.53 0.60 0.60 0.71 0.67 0.62 0.78 -22.76%

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