[CHEETAH] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
14-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 98,072 79,752 65,168 16,556 0 -
PBT 12,136 10,344 6,912 744 0 -
Tax -3,352 -3,412 -1,400 -240 0 -
NP 8,784 6,932 5,512 504 0 -
-
NP to SH 8,784 6,932 5,512 504 0 -
-
Tax Rate 27.62% 32.99% 20.25% 32.26% - -
Total Cost 89,288 72,820 59,656 16,052 0 -
-
Net Worth 56,068 60,847 53,677 3,590 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 56,068 60,847 53,677 3,590 0 -
NOSH 93,446 77,022 80,116 6,300 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.96% 8.69% 8.46% 3.04% 0.00% -
ROE 15.67% 11.39% 10.27% 14.04% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.95 103.54 81.34 262.79 0.00 -
EPS 9.40 9.00 6.88 8.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.79 0.67 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,300
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.17 16.40 13.40 3.40 0.00 -
EPS 1.81 1.43 1.13 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1251 0.1104 0.0074 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 - - -
Price 0.63 0.62 0.37 0.00 0.00 -
P/RPS 0.60 0.60 0.45 0.00 0.00 -
P/EPS 6.70 6.89 5.38 0.00 0.00 -
EY 14.92 14.52 18.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.78 0.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/07 24/11/06 25/11/05 14/01/05 - -
Price 0.63 0.76 0.40 0.00 0.00 -
P/RPS 0.60 0.73 0.49 0.00 0.00 -
P/EPS 6.70 8.44 5.81 0.00 0.00 -
EY 14.92 11.84 17.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.96 0.60 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