[CHEETAH] YoY Annualized Quarter 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- 55.72%
YoY- -636.36%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 104,284 126,766 100,010 103,910 115,700 122,990 134,504 -4.14%
PBT 8,534 -2,976 -4,998 -3,834 -222 3,474 5,966 6.14%
Tax 0 0 -672 -1,026 -438 -838 -1,514 -
NP 8,534 -2,976 -5,670 -4,860 -660 2,636 4,452 11.44%
-
NP to SH 8,534 -2,976 -5,670 -4,860 -660 2,636 4,452 11.44%
-
Tax Rate 0.00% - - - - 24.12% 25.38% -
Total Cost 95,750 129,742 105,680 108,770 116,360 120,354 130,052 -4.97%
-
Net Worth 128,642 126,344 125,196 126,275 127,909 129,403 130,869 -0.28%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 128,642 126,344 125,196 126,275 127,909 129,403 130,869 -0.28%
NOSH 127,620 127,620 127,620 127,620 127,620 119,818 122,307 0.71%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.18% -2.35% -5.67% -4.68% -0.57% 2.14% 3.31% -
ROE 6.63% -2.36% -4.53% -3.85% -0.52% 2.04% 3.40% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 90.79 110.37 87.07 89.69 98.60 102.65 109.97 -3.14%
EPS 7.44 -2.60 -5.36 -4.18 -0.56 2.20 3.64 12.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.09 1.09 1.09 1.08 1.07 0.76%
Adjusted Per Share Value based on latest NOSH - 127,620
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 21.43 26.05 20.56 21.36 23.78 25.28 27.65 -4.15%
EPS 1.75 -0.61 -1.17 -1.00 -0.14 0.54 0.92 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2644 0.2597 0.2573 0.2595 0.2629 0.266 0.269 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.51 0.285 0.32 0.43 0.415 0.405 0.50 -
P/RPS 0.56 0.26 0.37 0.48 0.42 0.39 0.45 3.70%
P/EPS 6.86 -11.00 -6.48 -10.25 -73.79 18.41 13.74 -10.92%
EY 14.57 -9.09 -15.43 -9.76 -1.36 5.43 7.28 12.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.26 0.29 0.39 0.38 0.38 0.47 -0.35%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 05/02/21 24/02/20 25/02/19 09/02/18 24/02/17 23/02/16 16/02/15 -
Price 1.00 0.30 0.35 0.43 0.415 0.45 0.52 -
P/RPS 1.10 0.27 0.40 0.48 0.42 0.44 0.47 15.21%
P/EPS 13.46 -11.58 -7.09 -10.25 -73.79 20.45 14.29 -0.99%
EY 7.43 -8.64 -14.10 -9.76 -1.36 4.89 7.00 0.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.27 0.32 0.39 0.38 0.42 0.49 10.44%

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