[CHEETAH] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 4.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 79,248 77,847 74,811 62,658 48,135 29,878 4,139 616.98%
PBT 11,876 11,612 11,767 10,225 9,819 7,456 186 1501.54%
Tax -3,189 -3,150 -2,772 -2,482 -2,380 -1,692 -60 1317.05%
NP 8,687 8,462 8,995 7,743 7,439 5,764 126 1585.72%
-
NP to SH 8,687 8,462 8,995 7,743 7,439 5,764 126 1585.72%
-
Tax Rate 26.85% 27.13% 23.56% 24.27% 24.24% 22.69% 32.26% -
Total Cost 70,561 69,385 65,816 54,915 40,696 24,114 4,013 577.36%
-
Net Worth 59,075 59,211 53,677 42,956 12,659 12,442 3,590 548.05%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 59,075 59,211 53,677 42,956 12,659 12,442 3,590 548.05%
NOSH 79,831 80,015 80,116 66,086 19,476 19,441 6,300 444.36%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.96% 10.87% 12.02% 12.36% 15.45% 19.29% 3.04% -
ROE 14.70% 14.29% 16.76% 18.03% 58.76% 46.33% 3.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 99.27 97.29 93.38 94.81 247.14 153.68 65.70 31.70%
EPS 10.88 10.58 11.23 11.72 38.19 29.65 2.00 209.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.67 0.65 0.65 0.64 0.57 19.02%
Adjusted Per Share Value based on latest NOSH - 66,086
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 16.30 16.01 15.39 12.89 9.90 6.14 0.85 617.72%
EPS 1.79 1.74 1.85 1.59 1.53 1.19 0.03 1430.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1215 0.1218 0.1104 0.0883 0.026 0.0256 0.0074 547.09%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.41 0.35 0.37 0.40 0.47 0.00 0.00 -
P/RPS 0.41 0.36 0.40 0.42 0.19 0.00 0.00 -
P/EPS 3.77 3.31 3.30 3.41 1.23 0.00 0.00 -
EY 26.54 30.22 30.34 29.29 81.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.55 0.62 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 25/11/05 29/08/05 - - - -
Price 0.39 0.44 0.40 0.38 0.00 0.00 0.00 -
P/RPS 0.39 0.45 0.43 0.40 0.00 0.00 0.00 -
P/EPS 3.58 4.16 3.56 3.24 0.00 0.00 0.00 -
EY 27.90 24.04 28.07 30.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.60 0.58 0.00 0.00 0.00 -

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