[CHEETAH] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -40.47%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 28,910 37,991 24,351 33,600 29,345 40,146 23,526 14.68%
PBT 3,220 6,607 2,200 3,658 5,365 7,158 2,497 18.41%
Tax -755 -1,647 -671 -945 -808 -1,788 -296 86.36%
NP 2,465 4,960 1,529 2,713 4,557 5,370 2,201 7.82%
-
NP to SH 2,465 4,960 1,529 2,713 4,557 5,370 2,201 7.82%
-
Tax Rate 23.45% 24.93% 30.50% 25.83% 15.06% 24.98% 11.85% -
Total Cost 26,445 33,031 22,822 30,887 24,788 34,776 21,325 15.38%
-
Net Worth 109,839 107,105 103,207 100,623 102,117 96,940 92,134 12.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 4,268 - - - 3,838 -
Div Payout % - - 279.17% - - - 174.42% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 109,839 107,105 103,207 100,623 102,117 96,940 92,134 12.39%
NOSH 127,720 127,506 127,416 127,370 127,647 127,553 127,965 -0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.53% 13.06% 6.28% 8.07% 15.53% 13.38% 9.36% -
ROE 2.24% 4.63% 1.48% 2.70% 4.46% 5.54% 2.39% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.64 29.80 19.11 26.38 22.99 31.47 18.38 14.86%
EPS 1.93 3.89 1.20 2.13 3.57 4.21 1.72 7.95%
DPS 0.00 0.00 3.35 0.00 0.00 0.00 3.00 -
NAPS 0.86 0.84 0.81 0.79 0.80 0.76 0.72 12.53%
Adjusted Per Share Value based on latest NOSH - 127,370
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.95 7.81 5.01 6.91 6.04 8.26 4.84 14.71%
EPS 0.51 1.02 0.31 0.56 0.94 1.10 0.45 8.67%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.79 -
NAPS 0.2259 0.2203 0.2123 0.2069 0.21 0.1994 0.1895 12.39%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.55 0.53 0.55 0.57 0.51 0.52 0.50 -
P/RPS 2.43 1.78 2.88 2.16 2.22 1.65 2.72 -7.22%
P/EPS 28.50 13.62 45.83 26.76 14.29 12.35 29.07 -1.30%
EY 3.51 7.34 2.18 3.74 7.00 8.10 3.44 1.34%
DY 0.00 0.00 6.09 0.00 0.00 0.00 6.00 -
P/NAPS 0.64 0.63 0.68 0.72 0.64 0.68 0.69 -4.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 30/11/10 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 -
Price 0.52 0.60 0.54 0.49 0.62 0.56 0.50 -
P/RPS 2.30 2.01 2.83 1.86 2.70 1.78 2.72 -10.55%
P/EPS 26.94 15.42 45.00 23.00 17.37 13.30 29.07 -4.93%
EY 3.71 6.48 2.22 4.35 5.76 7.52 3.44 5.15%
DY 0.00 0.00 6.20 0.00 0.00 0.00 6.00 -
P/NAPS 0.60 0.71 0.67 0.62 0.78 0.74 0.69 -8.87%

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