[CHEETAH] YoY 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- 69.44%
YoY- 26.72%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
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 37,991 40,146 40,152 24,518 19,938 16,292 4,139 44.67%
PBT 6,607 7,158 8,148 3,034 2,586 1,728 186 81.25%
Tax -1,647 -1,788 -2,027 -838 -853 -350 -60 73.63%
NP 4,960 5,370 6,121 2,196 1,733 1,378 126 84.38%
-
NP to SH 4,960 5,370 6,121 2,196 1,733 1,378 126 84.38%
-
Tax Rate 24.93% 24.98% 24.88% 27.62% 32.99% 20.25% 32.26% -
Total Cost 33,031 34,776 34,031 22,322 18,205 14,914 4,013 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 4.63% 5.54% 6.96% 3.92% 2.85% 2.57% 3.51% -
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 29.80 31.47 31.49 26.24 25.89 20.34 65.70 -12.34%
EPS 3.89 4.21 4.80 2.35 2.25 1.72 2.00 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 7.81 8.25 8.25 5.04 4.10 3.35 0.85 44.69%
EPS 1.02 1.10 1.26 0.45 0.36 0.28 0.03 79.94%
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 1.78 1.65 1.59 2.40 2.40 1.82 0.00 -
P/EPS 13.62 12.35 10.42 26.81 27.56 21.51 0.00 -
EY 7.34 8.10 9.60 3.73 3.63 4.65 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 2.01 1.78 1.49 2.40 2.94 1.97 0.00 -
P/EPS 15.42 13.30 9.79 26.81 33.78 23.26 0.00 -
EY 6.48 7.52 10.21 3.73 2.96 4.30 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