[CHEETAH] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -63.11%
YoY- -46.54%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 31,089 39,324 27,397 29,364 31,087 38,491 26,389 11.49%
PBT 3,517 5,292 4,003 1,431 3,882 5,390 2,899 13.68%
Tax -889 -1,323 -1,182 -358 -973 -1,330 -1,136 -15.01%
NP 2,628 3,969 2,821 1,073 2,909 4,060 1,763 30.33%
-
NP to SH 2,628 3,969 2,821 1,073 2,909 4,060 1,763 30.33%
-
Tax Rate 25.28% 25.00% 29.53% 25.02% 25.06% 24.68% 39.19% -
Total Cost 28,461 35,355 24,576 28,291 28,178 34,431 24,626 10.08%
-
Net Worth 125,795 120,196 118,177 116,241 117,380 114,905 111,293 8.46%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,240 - - - 3,453 -
Div Payout % - - 114.86% - - - 195.91% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 125,795 120,196 118,177 116,241 117,380 114,905 111,293 8.46%
NOSH 124,549 125,205 127,072 127,738 127,587 127,672 127,923 -1.75%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.45% 10.09% 10.30% 3.65% 9.36% 10.55% 6.68% -
ROE 2.09% 3.30% 2.39% 0.92% 2.48% 3.53% 1.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.96 31.41 21.56 22.99 24.37 30.15 20.63 13.47%
EPS 2.11 3.17 2.22 0.84 2.28 3.18 1.38 32.54%
DPS 0.00 0.00 2.55 0.00 0.00 0.00 2.70 -
NAPS 1.01 0.96 0.93 0.91 0.92 0.90 0.87 10.40%
Adjusted Per Share Value based on latest NOSH - 127,738
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.39 8.08 5.63 6.04 6.39 7.91 5.42 11.54%
EPS 0.54 0.82 0.58 0.22 0.60 0.83 0.36 30.87%
DPS 0.00 0.00 0.67 0.00 0.00 0.00 0.71 -
NAPS 0.2586 0.247 0.2429 0.2389 0.2413 0.2362 0.2287 8.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.46 0.46 0.49 0.47 0.47 0.465 -
P/RPS 2.00 1.46 2.13 2.13 1.93 1.56 2.25 -7.51%
P/EPS 23.70 14.51 20.72 58.33 20.61 14.78 33.74 -20.89%
EY 4.22 6.89 4.83 1.71 4.85 6.77 2.96 26.53%
DY 0.00 0.00 5.54 0.00 0.00 0.00 5.81 -
P/NAPS 0.50 0.48 0.49 0.54 0.51 0.52 0.53 -3.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 23/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.48 0.50 0.45 0.47 0.50 0.48 0.46 -
P/RPS 1.92 1.59 2.09 2.04 2.05 1.59 2.23 -9.45%
P/EPS 22.75 15.77 20.27 55.95 21.93 15.09 33.38 -22.46%
EY 4.40 6.34 4.93 1.79 4.56 6.63 3.00 28.93%
DY 0.00 0.00 5.67 0.00 0.00 0.00 5.87 -
P/NAPS 0.48 0.52 0.48 0.52 0.54 0.53 0.53 -6.36%

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