[CHEETAH] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -61.08%
YoY- -45.39%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 40,146 23,526 26,960 27,924 40,152 22,786 26,348 32.37%
PBT 7,158 2,497 2,811 3,172 8,148 1,539 2,796 87.03%
Tax -1,788 -296 -797 -790 -2,027 -680 -789 72.44%
NP 5,370 2,201 2,014 2,382 6,121 859 2,007 92.61%
-
NP to SH 5,370 2,201 2,014 2,382 6,121 859 2,007 92.61%
-
Tax Rate 24.98% 11.85% 28.35% 24.91% 24.88% 44.18% 28.22% -
Total Cost 34,776 21,325 24,946 25,542 34,031 21,927 24,341 26.82%
-
Net Worth 96,940 92,134 89,227 90,439 87,989 81,681 80,535 13.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 3,838 - - - 3,573 - -
Div Payout % - 174.42% - - - 416.01% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 96,940 92,134 89,227 90,439 87,989 81,681 80,535 13.14%
NOSH 127,553 127,965 127,468 127,379 127,520 127,627 127,834 -0.14%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.38% 9.36% 7.47% 8.53% 15.24% 3.77% 7.62% -
ROE 5.54% 2.39% 2.26% 2.63% 6.96% 1.05% 2.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.47 18.38 21.15 21.92 31.49 17.85 20.61 32.56%
EPS 4.21 1.72 1.58 1.87 4.80 0.67 1.57 92.89%
DPS 0.00 3.00 0.00 0.00 0.00 2.80 0.00 -
NAPS 0.76 0.72 0.70 0.71 0.69 0.64 0.63 13.30%
Adjusted Per Share Value based on latest NOSH - 127,379
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.26 4.84 5.54 5.74 8.26 4.69 5.42 32.39%
EPS 1.10 0.45 0.41 0.49 1.26 0.18 0.41 92.96%
DPS 0.00 0.79 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.1994 0.1895 0.1835 0.186 0.181 0.168 0.1656 13.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.50 0.47 0.44 0.50 0.50 0.51 -
P/RPS 1.65 2.72 2.22 2.01 1.59 2.80 2.47 -23.56%
P/EPS 12.35 29.07 29.75 23.53 10.42 74.29 32.48 -47.48%
EY 8.10 3.44 3.36 4.25 9.60 1.35 3.08 90.41%
DY 0.00 6.00 0.00 0.00 0.00 5.60 0.00 -
P/NAPS 0.68 0.69 0.67 0.62 0.72 0.78 0.81 -10.99%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 29/05/08 -
Price 0.56 0.50 0.50 0.40 0.47 0.51 0.52 -
P/RPS 1.78 2.72 2.36 1.82 1.49 2.86 2.52 -20.66%
P/EPS 13.30 29.07 31.65 21.39 9.79 75.77 33.12 -45.53%
EY 7.52 3.44 3.16 4.68 10.21 1.32 3.02 83.61%
DY 0.00 6.00 0.00 0.00 0.00 5.49 0.00 -
P/NAPS 0.74 0.69 0.71 0.56 0.68 0.80 0.83 -7.35%

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