[CHEETAH] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -24.58%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 121,897 133,681 133,130 135,473 131,922 129,892 137,454 -1.98%
PBT 445 2,180 11,744 13,300 14,270 16,484 21,574 -47.60%
Tax -114 -576 -2,952 -3,349 -3,548 -3,908 -4,721 -46.20%
NP 330 1,604 8,792 9,950 10,722 12,576 16,853 -48.05%
-
NP to SH 330 1,604 8,792 9,950 10,722 12,576 16,853 -48.05%
-
Tax Rate 25.62% 26.42% 25.14% 25.18% 24.86% 23.71% 21.88% -
Total Cost 121,566 132,077 124,338 125,522 121,200 117,316 120,601 0.13%
-
Net Worth 132,679 131,461 128,216 125,008 116,162 108,487 100,762 4.68%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 132,679 131,461 128,216 125,008 116,162 108,487 100,762 4.68%
NOSH 123,999 124,020 122,111 125,008 127,650 127,631 127,547 -0.46%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.27% 1.20% 6.60% 7.35% 8.13% 9.68% 12.26% -
ROE 0.25% 1.22% 6.86% 7.96% 9.23% 11.59% 16.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 98.30 107.79 109.02 108.37 103.35 101.77 107.77 -1.51%
EPS 0.27 1.29 7.20 7.96 8.40 9.85 13.21 -47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.05 1.00 0.91 0.85 0.79 5.18%
Adjusted Per Share Value based on latest NOSH - 125,507
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 25.05 27.48 27.36 27.84 27.11 26.70 28.25 -1.98%
EPS 0.07 0.33 1.81 2.05 2.20 2.58 3.46 -47.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2727 0.2702 0.2635 0.2569 0.2388 0.223 0.2071 4.68%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.42 0.51 0.51 0.46 0.49 0.50 0.57 -
P/RPS 0.43 0.47 0.47 0.42 0.47 0.49 0.53 -3.42%
P/EPS 157.50 39.43 7.08 5.78 5.83 5.07 4.31 82.06%
EY 0.63 2.54 14.12 17.30 17.14 19.71 23.18 -45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.49 0.46 0.54 0.59 0.72 -9.70%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 27/05/15 16/05/14 30/05/13 23/05/12 27/05/11 26/05/10 -
Price 0.48 0.49 0.585 0.49 0.47 0.51 0.49 -
P/RPS 0.49 0.45 0.54 0.45 0.45 0.50 0.45 1.42%
P/EPS 180.00 37.89 8.12 6.16 5.60 5.18 3.71 90.86%
EY 0.56 2.64 12.31 16.24 17.87 19.32 26.97 -47.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.56 0.49 0.52 0.60 0.62 -5.19%

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