[CHEETAH] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 106.06%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 138,982 136,154 108,404 99,318 90,134 59,756 0 -
PBT 25,046 22,642 17,776 19,350 17,686 14,912 0 -
Tax -5,192 -5,634 -4,660 -5,066 -4,720 -3,384 0 -
NP 19,854 17,008 13,116 14,284 12,966 11,528 0 -
-
NP to SH 19,854 17,008 13,116 14,284 12,966 11,528 0 -
-
Tax Rate 20.73% 24.88% 26.22% 26.18% 26.69% 22.69% - -
Total Cost 119,128 119,146 95,288 85,034 77,168 48,228 0 -
-
Net Worth 102,077 90,658 66,620 62,908 59,227 16,844 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 102,077 90,658 66,620 62,908 59,227 16,844 0 -
NOSH 127,596 127,687 104,095 74,010 80,037 26,319 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.29% 12.49% 12.10% 14.38% 14.39% 19.29% 0.00% -
ROE 19.45% 18.76% 19.69% 22.71% 21.89% 68.44% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 108.92 106.63 104.14 134.19 112.62 227.04 0.00 -
EPS 15.56 13.32 12.60 19.30 16.20 43.80 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.71 0.64 0.85 0.74 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 73,994
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.57 27.98 22.28 20.41 18.53 12.28 0.00 -
EPS 4.08 3.50 2.70 2.94 2.66 2.37 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2098 0.1863 0.1369 0.1293 0.1217 0.0346 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - - -
Price 0.51 0.44 0.70 0.77 0.35 0.00 0.00 -
P/RPS 0.47 0.41 0.67 0.57 0.31 0.00 0.00 -
P/EPS 3.28 3.30 5.56 3.99 2.16 0.00 0.00 -
EY 30.51 30.27 18.00 25.06 46.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 1.09 0.91 0.47 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 23/02/09 22/02/08 27/02/07 27/02/06 25/02/05 - -
Price 0.62 0.40 0.58 1.05 0.44 0.56 0.00 -
P/RPS 0.57 0.38 0.56 0.78 0.39 0.25 0.00 -
P/EPS 3.98 3.00 4.60 5.44 2.72 1.28 0.00 -
EY 25.10 33.30 21.72 18.38 36.82 78.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.56 0.91 1.24 0.59 0.88 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