[CHEETAH] YoY Quarter Result on 30-Sep-2012 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 40.69%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 30,664 36,320 35,699 39,324 38,491 37,991 40,146 -4.38%
PBT 167 2,139 3,938 5,292 5,390 6,607 7,158 -46.52%
Tax -43 -539 -970 -1,323 -1,330 -1,647 -1,788 -46.25%
NP 124 1,600 2,968 3,969 4,060 4,960 5,370 -46.62%
-
NP to SH 124 1,600 2,968 3,969 4,060 4,960 5,370 -46.62%
-
Tax Rate 25.75% 25.20% 24.63% 25.00% 24.68% 24.93% 24.98% -
Total Cost 30,540 34,720 32,731 35,355 34,431 33,031 34,776 -2.14%
-
Net Worth 133,920 130,687 127,025 120,196 114,905 107,105 96,940 5.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 133,920 130,687 127,025 120,196 114,905 107,105 96,940 5.53%
NOSH 123,999 122,137 122,139 125,205 127,672 127,506 127,553 -0.46%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.40% 4.41% 8.31% 10.09% 10.55% 13.06% 13.38% -
ROE 0.09% 1.22% 2.34% 3.30% 3.53% 4.63% 5.54% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.73 29.74 29.23 31.41 30.15 29.80 31.47 -3.93%
EPS 0.10 1.31 2.43 3.17 3.18 3.89 4.21 -46.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.04 0.96 0.90 0.84 0.76 6.02%
Adjusted Per Share Value based on latest NOSH - 125,205
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.30 7.47 7.34 8.08 7.91 7.81 8.25 -4.39%
EPS 0.03 0.33 0.61 0.82 0.83 1.02 1.10 -45.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2753 0.2686 0.2611 0.247 0.2362 0.2201 0.1992 5.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.41 0.565 0.51 0.46 0.47 0.53 0.52 -
P/RPS 1.66 1.90 1.74 1.46 1.56 1.78 1.65 0.10%
P/EPS 410.00 43.13 20.99 14.51 14.78 13.62 12.35 79.22%
EY 0.24 2.32 4.76 6.89 6.77 7.34 8.10 -44.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.49 0.48 0.52 0.63 0.68 -9.23%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 27/11/13 28/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.475 0.545 0.525 0.50 0.48 0.60 0.56 -
P/RPS 1.92 1.83 1.80 1.59 1.59 2.01 1.78 1.26%
P/EPS 475.00 41.60 21.60 15.77 15.09 15.42 13.30 81.42%
EY 0.21 2.40 4.63 6.34 6.63 6.48 7.52 -44.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.50 0.52 0.53 0.71 0.74 -8.29%

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