[CHEETAH] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -17.49%
YoY- -4.43%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 126,716 136,154 160,608 103,337 107,400 108,404 98,072 18.61%
PBT 18,841 22,642 32,592 13,223 15,580 17,776 12,136 34.04%
Tax -4,818 -5,634 -8,108 -3,799 -4,158 -4,660 -3,352 27.33%
NP 14,022 17,008 24,484 9,424 11,421 13,116 8,784 36.54%
-
NP to SH 14,022 17,008 24,484 9,424 11,421 13,116 8,784 36.54%
-
Tax Rate 25.57% 24.88% 24.88% 28.73% 26.69% 26.22% 27.62% -
Total Cost 112,693 119,146 136,124 93,913 95,978 95,288 89,288 16.77%
-
Net Worth 89,343 90,658 87,989 81,595 80,306 66,620 56,068 36.38%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - 3,569 - - - -
Div Payout % - - - 37.88% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 89,343 90,658 87,989 81,595 80,306 66,620 56,068 36.38%
NOSH 127,633 127,687 127,520 127,493 127,470 104,095 93,446 23.07%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 11.07% 12.49% 15.24% 9.12% 10.63% 12.10% 8.96% -
ROE 15.70% 18.76% 27.83% 11.55% 14.22% 19.69% 15.67% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 99.28 106.63 125.95 81.05 84.25 104.14 104.95 -3.63%
EPS 10.99 13.32 19.20 7.39 8.96 12.60 9.40 10.96%
DPS 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 0.70 0.71 0.69 0.64 0.63 0.64 0.60 10.81%
Adjusted Per Share Value based on latest NOSH - 127,627
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 26.06 28.00 33.03 21.25 22.09 22.29 20.17 18.60%
EPS 2.88 3.50 5.04 1.94 2.35 2.70 1.81 36.25%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.1837 0.1864 0.181 0.1678 0.1652 0.137 0.1153 36.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.47 0.44 0.50 0.50 0.51 0.70 0.63 -
P/RPS 0.47 0.41 0.40 0.62 0.61 0.67 0.60 -15.01%
P/EPS 4.28 3.30 2.60 6.76 5.69 5.56 6.70 -25.80%
EY 23.38 30.27 38.40 14.78 17.57 18.00 14.92 34.87%
DY 0.00 0.00 0.00 5.60 0.00 0.00 0.00 -
P/NAPS 0.67 0.62 0.72 0.78 0.81 1.09 1.05 -25.86%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 23/02/09 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 -
Price 0.50 0.40 0.47 0.51 0.52 0.58 0.63 -
P/RPS 0.50 0.38 0.37 0.63 0.62 0.56 0.60 -11.43%
P/EPS 4.55 3.00 2.45 6.90 5.80 4.60 6.70 -22.72%
EY 21.97 33.30 40.85 14.49 17.23 21.72 14.92 29.40%
DY 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
P/NAPS 0.71 0.56 0.68 0.80 0.83 0.91 1.05 -22.94%

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