[CHEETAH] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -10.92%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 151,964 160,584 160,608 98,072 79,752 65,168 16,556 44.67%
PBT 26,428 28,632 32,592 12,136 10,344 6,912 744 81.25%
Tax -6,588 -7,152 -8,108 -3,352 -3,412 -1,400 -240 73.63%
NP 19,840 21,480 24,484 8,784 6,932 5,512 504 84.38%
-
NP to SH 19,840 21,480 24,484 8,784 6,932 5,512 504 84.38%
-
Tax Rate 24.93% 24.98% 24.88% 27.62% 32.99% 20.25% 32.26% -
Total Cost 132,124 139,104 136,124 89,288 72,820 59,656 16,052 42.07%
-
Net Worth 107,105 96,940 87,989 56,068 60,847 53,677 3,590 76.06%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 107,105 96,940 87,989 56,068 60,847 53,677 3,590 76.06%
NOSH 127,506 127,553 127,520 93,446 77,022 80,116 6,300 65.04%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 13.06% 13.38% 15.24% 8.96% 8.69% 8.46% 3.04% -
ROE 18.52% 22.16% 27.83% 15.67% 11.39% 10.27% 14.04% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 119.18 125.90 125.95 104.95 103.54 81.34 262.79 -12.34%
EPS 15.56 16.84 19.20 9.40 9.00 6.88 8.00 11.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.76 0.69 0.60 0.79 0.67 0.57 6.67%
Adjusted Per Share Value based on latest NOSH - 93,446
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 31.23 33.01 33.01 20.16 16.39 13.39 3.40 44.69%
EPS 4.08 4.41 5.03 1.81 1.42 1.13 0.10 85.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2201 0.1992 0.1808 0.1152 0.1251 0.1103 0.0074 75.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.53 0.52 0.50 0.63 0.62 0.37 0.00 -
P/RPS 0.44 0.41 0.40 0.60 0.60 0.45 0.00 -
P/EPS 3.41 3.09 2.60 6.70 6.89 5.38 0.00 -
EY 29.36 32.38 38.40 14.92 14.52 18.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.72 1.05 0.78 0.55 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 30/11/09 27/11/08 26/11/07 24/11/06 25/11/05 14/01/05 -
Price 0.60 0.56 0.47 0.63 0.76 0.40 0.00 -
P/RPS 0.50 0.44 0.37 0.60 0.73 0.49 0.00 -
P/EPS 3.86 3.33 2.45 6.70 8.44 5.81 0.00 -
EY 25.93 30.07 40.85 14.92 11.84 17.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.68 1.05 0.96 0.60 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