[CHEETAH] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -15.45%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 29,345 40,146 23,526 26,960 27,924 40,152 22,786 18.31%
PBT 5,365 7,158 2,497 2,811 3,172 8,148 1,539 129.38%
Tax -808 -1,788 -296 -797 -790 -2,027 -680 12.14%
NP 4,557 5,370 2,201 2,014 2,382 6,121 859 203.25%
-
NP to SH 4,557 5,370 2,201 2,014 2,382 6,121 859 203.25%
-
Tax Rate 15.06% 24.98% 11.85% 28.35% 24.91% 24.88% 44.18% -
Total Cost 24,788 34,776 21,325 24,946 25,542 34,031 21,927 8.49%
-
Net Worth 102,117 96,940 92,134 89,227 90,439 87,989 81,681 16.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 3,838 - - - 3,573 -
Div Payout % - - 174.42% - - - 416.01% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 102,117 96,940 92,134 89,227 90,439 87,989 81,681 16.00%
NOSH 127,647 127,553 127,965 127,468 127,379 127,520 127,627 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.53% 13.38% 9.36% 7.47% 8.53% 15.24% 3.77% -
ROE 4.46% 5.54% 2.39% 2.26% 2.63% 6.96% 1.05% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 22.99 31.47 18.38 21.15 21.92 31.49 17.85 18.32%
EPS 3.57 4.21 1.72 1.58 1.87 4.80 0.67 204.13%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.80 -
NAPS 0.80 0.76 0.72 0.70 0.71 0.69 0.64 15.99%
Adjusted Per Share Value based on latest NOSH - 127,468
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.04 8.26 4.84 5.54 5.74 8.26 4.69 18.31%
EPS 0.94 1.10 0.45 0.41 0.49 1.26 0.18 200.09%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.73 -
NAPS 0.21 0.1994 0.1895 0.1835 0.186 0.181 0.168 15.99%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.51 0.52 0.50 0.47 0.44 0.50 0.50 -
P/RPS 2.22 1.65 2.72 2.22 2.01 1.59 2.80 -14.30%
P/EPS 14.29 12.35 29.07 29.75 23.53 10.42 74.29 -66.57%
EY 7.00 8.10 3.44 3.36 4.25 9.60 1.35 198.68%
DY 0.00 0.00 6.00 0.00 0.00 0.00 5.60 -
P/NAPS 0.64 0.68 0.69 0.67 0.62 0.72 0.78 -12.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 30/11/09 18/08/09 22/05/09 23/02/09 27/11/08 28/08/08 -
Price 0.62 0.56 0.50 0.50 0.40 0.47 0.51 -
P/RPS 2.70 1.78 2.72 2.36 1.82 1.49 2.86 -3.75%
P/EPS 17.37 13.30 29.07 31.65 21.39 9.79 75.77 -62.44%
EY 5.76 7.52 3.44 3.16 4.68 10.21 1.32 166.31%
DY 0.00 0.00 6.00 0.00 0.00 0.00 5.49 -
P/NAPS 0.78 0.74 0.69 0.71 0.56 0.68 0.80 -1.66%

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