[CHEETAH] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -5.93%
YoY- 46.81%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 85,343 81,697 79,248 77,847 74,811 62,658 48,135 46.43%
PBT 15,438 14,580 11,876 11,612 11,767 10,225 9,819 35.17%
Tax -4,864 -4,361 -3,189 -3,150 -2,772 -2,482 -2,380 60.97%
NP 10,574 10,219 8,687 8,462 8,995 7,743 7,439 26.39%
-
NP to SH 10,574 10,219 8,687 8,462 8,995 7,743 7,439 26.39%
-
Tax Rate 31.51% 29.91% 26.85% 27.13% 23.56% 24.27% 24.24% -
Total Cost 74,769 71,478 70,561 69,385 65,816 54,915 40,696 49.95%
-
Net Worth 60,847 60,932 59,075 59,211 53,677 42,956 12,659 184.54%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,847 60,932 59,075 59,211 53,677 42,956 12,659 184.54%
NOSH 77,022 80,174 79,831 80,015 80,116 66,086 19,476 149.86%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.39% 12.51% 10.96% 10.87% 12.02% 12.36% 15.45% -
ROE 17.38% 16.77% 14.70% 14.29% 16.76% 18.03% 58.76% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 110.80 101.90 99.27 97.29 93.38 94.81 247.14 -41.39%
EPS 13.73 12.75 10.88 10.58 11.23 11.72 38.19 -49.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.74 0.74 0.67 0.65 0.65 13.87%
Adjusted Per Share Value based on latest NOSH - 80,015
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.55 16.80 16.30 16.01 15.39 12.89 9.90 46.42%
EPS 2.17 2.10 1.79 1.74 1.85 1.59 1.53 26.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.1253 0.1215 0.1218 0.1104 0.0883 0.026 184.73%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.62 0.43 0.41 0.35 0.37 0.40 0.47 -
P/RPS 0.56 0.42 0.41 0.36 0.40 0.42 0.19 105.43%
P/EPS 4.52 3.37 3.77 3.31 3.30 3.41 1.23 137.94%
EY 22.14 29.64 26.54 30.22 30.34 29.29 81.26 -57.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.55 0.47 0.55 0.62 0.72 5.47%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 25/08/06 30/05/06 27/02/06 25/11/05 29/08/05 - -
Price 0.76 0.49 0.39 0.44 0.40 0.38 0.00 -
P/RPS 0.69 0.48 0.39 0.45 0.43 0.40 0.00 -
P/EPS 5.54 3.84 3.58 4.16 3.56 3.24 0.00 -
EY 18.06 26.01 27.90 24.04 28.07 30.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.64 0.53 0.59 0.60 0.58 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