[CHEETAH] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -62.78%
YoY- 13.43%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 29,721 19,938 16,972 19,658 28,775 16,292 14,523 60.97%
PBT 7,089 2,586 3,110 2,627 7,115 1,728 406 569.54%
Tax -1,680 -853 -1,274 -727 -2,010 -350 -102 544.05%
NP 5,409 1,733 1,836 1,900 5,105 1,378 304 577.98%
-
NP to SH 5,409 1,733 1,836 1,900 5,105 1,378 304 577.98%
-
Tax Rate 23.70% 32.99% 40.96% 27.67% 28.25% 20.25% 25.12% -
Total Cost 24,312 18,205 15,136 17,758 23,670 14,914 14,219 42.84%
-
Net Worth 62,895 60,847 60,932 59,075 59,211 53,677 42,956 28.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 62,895 60,847 60,932 59,075 59,211 53,677 42,956 28.85%
NOSH 73,994 77,022 80,174 79,831 80,015 80,116 66,086 7.80%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.20% 8.69% 10.82% 9.67% 17.74% 8.46% 2.09% -
ROE 8.60% 2.85% 3.01% 3.22% 8.62% 2.57% 0.71% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.17 25.89 21.17 24.62 35.96 20.34 21.98 49.31%
EPS 7.31 2.25 2.29 2.38 6.38 1.72 0.46 528.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.79 0.76 0.74 0.74 0.67 0.65 19.52%
Adjusted Per Share Value based on latest NOSH - 79,831
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.11 4.10 3.49 4.04 5.91 3.35 2.98 61.18%
EPS 1.11 0.36 0.38 0.39 1.05 0.28 0.06 595.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1251 0.1252 0.1214 0.1217 0.1103 0.0883 28.86%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.77 0.62 0.43 0.41 0.35 0.37 0.40 -
P/RPS 1.92 2.40 2.03 1.67 0.97 1.82 1.82 3.62%
P/EPS 10.53 27.56 18.78 17.23 5.49 21.51 86.96 -75.42%
EY 9.49 3.63 5.33 5.80 18.23 4.65 1.15 306.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.57 0.55 0.47 0.55 0.62 29.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 25/08/06 30/05/06 27/02/06 25/11/05 29/08/05 -
Price 1.05 0.76 0.49 0.39 0.44 0.40 0.38 -
P/RPS 2.61 2.94 2.31 1.58 1.22 1.97 1.73 31.44%
P/EPS 14.36 33.78 21.40 16.39 6.90 23.26 82.61 -68.75%
EY 6.96 2.96 4.67 6.10 14.50 4.30 1.21 220.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.96 0.64 0.53 0.59 0.60 0.58 65.72%

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