[CHEETAH] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -49.48%
YoY- 40.53%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 30,932 36,320 30,546 31,759 32,390 35,699 25,734 13.01%
PBT 844 2,139 602 1,619 3,251 3,938 2,951 -56.49%
Tax -218 -539 -135 -402 -842 -970 -897 -60.95%
NP 626 1,600 467 1,217 2,409 2,968 2,054 -54.61%
-
NP to SH 626 1,600 467 1,217 2,409 2,968 2,054 -54.61%
-
Tax Rate 25.83% 25.20% 22.43% 24.83% 25.90% 24.63% 30.40% -
Total Cost 30,306 34,720 30,079 30,542 29,981 32,731 23,680 17.82%
-
Net Worth 131,337 130,687 125,730 127,784 127,175 127,025 124,223 3.77%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 1,496 - - - 2,890 -
Div Payout % - - 320.51% - - - 140.72% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 131,337 130,687 125,730 127,784 127,175 127,025 124,223 3.77%
NOSH 122,745 122,137 119,743 121,700 122,284 122,139 122,994 -0.13%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.02% 4.41% 1.53% 3.83% 7.44% 8.31% 7.98% -
ROE 0.48% 1.22% 0.37% 0.95% 1.89% 2.34% 1.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.20 29.74 25.51 26.10 26.49 29.23 20.92 13.17%
EPS 0.51 1.31 0.39 1.00 1.97 2.43 1.67 -54.55%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 2.35 -
NAPS 1.07 1.07 1.05 1.05 1.04 1.04 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 121,700
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.36 7.47 6.28 6.53 6.66 7.34 5.29 13.02%
EPS 0.13 0.33 0.10 0.25 0.50 0.61 0.42 -54.14%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.59 -
NAPS 0.2699 0.2686 0.2584 0.2626 0.2614 0.2611 0.2553 3.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.50 0.565 0.56 0.51 0.49 0.51 0.485 -
P/RPS 1.98 1.90 2.20 1.95 1.85 1.74 2.32 -9.99%
P/EPS 98.04 43.13 143.59 51.00 24.87 20.99 29.04 124.54%
EY 1.02 2.32 0.70 1.96 4.02 4.76 3.44 -55.43%
DY 0.00 0.00 2.23 0.00 0.00 0.00 4.85 -
P/NAPS 0.47 0.53 0.53 0.49 0.47 0.49 0.48 -1.38%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 19/11/14 28/08/14 16/05/14 25/02/14 27/11/13 29/08/13 -
Price 0.52 0.545 0.65 0.585 0.51 0.525 0.54 -
P/RPS 2.06 1.83 2.55 2.24 1.93 1.80 2.58 -13.89%
P/EPS 101.96 41.60 166.67 58.50 25.89 21.60 32.34 114.56%
EY 0.98 2.40 0.60 1.71 3.86 4.63 3.09 -53.39%
DY 0.00 0.00 1.92 0.00 0.00 0.00 4.35 -
P/NAPS 0.49 0.51 0.62 0.56 0.49 0.50 0.53 -5.08%

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