[CHEETAH] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
09-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -148.2%
YoY- -151.86%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 115,703 116,956 119,624 119,802 120,811 125,697 121,158 -3.02%
PBT 694 1,665 482 969 1,986 2,775 -9 -
Tax -294 -630 -919 -1,290 -1,320 -996 -1,303 -62.90%
NP 400 1,035 -437 -321 666 1,779 -1,312 -
-
NP to SH 400 1,035 -437 -321 666 1,779 -1,312 -
-
Tax Rate 42.36% 37.84% 190.66% 133.13% 66.47% 35.89% - -
Total Cost 115,303 115,921 120,061 120,123 120,145 123,918 122,470 -3.93%
-
Net Worth 125,161 129,200 125,922 126,275 127,325 128,953 124,339 0.43%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 461 461 - - - - 890 -35.47%
Div Payout % 115.36% 44.58% - - - - 0.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 125,161 129,200 125,922 126,275 127,325 128,953 124,339 0.43%
NOSH 127,620 127,620 127,620 127,620 127,620 127,620 127,620 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.35% 0.88% -0.37% -0.27% 0.55% 1.42% -1.08% -
ROE 0.32% 0.80% -0.35% -0.25% 0.52% 1.38% -1.06% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 98.91 101.39 103.55 103.41 103.42 107.22 103.29 -2.84%
EPS 0.34 0.90 -0.38 -0.28 0.57 1.52 -1.12 -
DPS 0.40 0.40 0.00 0.00 0.00 0.00 0.75 -34.20%
NAPS 1.07 1.12 1.09 1.09 1.09 1.10 1.06 0.62%
Adjusted Per Share Value based on latest NOSH - 127,620
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.78 24.04 24.59 24.62 24.83 25.84 24.90 -3.01%
EPS 0.08 0.21 -0.09 -0.07 0.14 0.37 -0.27 -
DPS 0.09 0.09 0.00 0.00 0.00 0.00 0.18 -36.97%
NAPS 0.2573 0.2656 0.2588 0.2595 0.2617 0.265 0.2556 0.44%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.39 0.40 0.38 0.43 0.49 0.425 0.42 -
P/RPS 0.39 0.39 0.37 0.42 0.47 0.40 0.41 -3.27%
P/EPS 114.05 44.58 -100.46 -155.19 85.94 28.01 -37.55 -
EY 0.88 2.24 -1.00 -0.64 1.16 3.57 -2.66 -
DY 1.03 1.00 0.00 0.00 0.00 0.00 1.79 -30.79%
P/NAPS 0.36 0.36 0.35 0.39 0.45 0.39 0.40 -6.77%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 16/11/18 24/08/18 25/05/18 09/02/18 30/11/17 24/08/17 19/05/17 -
Price 0.38 0.40 0.38 0.43 0.45 0.41 0.43 -
P/RPS 0.38 0.39 0.37 0.42 0.44 0.38 0.42 -6.44%
P/EPS 111.12 44.58 -100.46 -155.19 78.93 27.02 -38.44 -
EY 0.90 2.24 -1.00 -0.64 1.27 3.70 -2.60 -
DY 1.05 1.00 0.00 0.00 0.00 0.00 1.74 -28.56%
P/NAPS 0.36 0.36 0.35 0.39 0.41 0.37 0.41 -8.29%

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