[CHEETAH] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -73.69%
YoY- -25.11%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 29,684 24,518 17,488 21,525 29,721 19,938 16,972 45.01%
PBT 5,854 3,034 1,879 2,120 7,089 2,586 3,110 52.27%
Tax -1,492 -838 -583 -697 -1,680 -853 -1,274 11.07%
NP 4,362 2,196 1,296 1,423 5,409 1,733 1,836 77.76%
-
NP to SH 4,362 2,196 1,296 1,423 5,409 1,733 1,836 77.76%
-
Tax Rate 25.49% 27.62% 31.03% 32.88% 23.70% 32.99% 40.96% -
Total Cost 25,322 22,322 16,192 20,102 24,312 18,205 15,136 40.79%
-
Net Worth 66,627 56,068 71,728 69,140 62,895 60,847 60,932 6.12%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 2,037 - - - - -
Div Payout % - - 157.23% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 66,627 56,068 71,728 69,140 62,895 60,847 60,932 6.12%
NOSH 104,105 93,446 81,509 80,395 73,994 77,022 80,174 18.96%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.69% 8.96% 7.41% 6.61% 18.20% 8.69% 10.82% -
ROE 6.55% 3.92% 1.81% 2.06% 8.60% 2.85% 3.01% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 28.51 26.24 21.46 26.77 40.17 25.89 21.17 21.88%
EPS 4.19 2.35 1.59 1.77 7.31 2.25 2.29 49.43%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.60 0.88 0.86 0.85 0.79 0.76 -10.79%
Adjusted Per Share Value based on latest NOSH - 80,395
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 6.10 5.04 3.60 4.43 6.11 4.10 3.49 44.95%
EPS 0.90 0.45 0.27 0.29 1.11 0.36 0.38 77.40%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.1153 0.1475 0.1422 0.1294 0.1251 0.1253 6.11%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.70 0.63 1.15 1.16 0.77 0.62 0.43 -
P/RPS 2.45 2.40 5.36 4.33 1.92 2.40 2.03 13.31%
P/EPS 16.71 26.81 72.33 65.54 10.53 27.56 18.78 -7.47%
EY 5.99 3.73 1.38 1.53 9.49 3.63 5.33 8.07%
DY 0.00 0.00 2.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 1.31 1.35 0.91 0.78 0.57 53.88%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 26/11/07 27/08/07 30/05/07 27/02/07 24/11/06 25/08/06 -
Price 0.58 0.63 0.66 1.07 1.05 0.76 0.49 -
P/RPS 2.03 2.40 3.08 4.00 2.61 2.94 2.31 -8.23%
P/EPS 13.84 26.81 41.51 60.45 14.36 33.78 21.40 -25.15%
EY 7.22 3.73 2.41 1.65 6.96 2.96 4.67 33.59%
DY 0.00 0.00 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 0.75 1.24 1.24 0.96 0.64 26.36%

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