[CHEETAH] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -19.69%
YoY- -25.81%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 133,681 134,504 145,280 130,394 133,130 136,178 142,796 -4.30%
PBT 2,180 5,966 8,556 9,410 11,744 14,378 15,752 -73.27%
Tax -576 -1,514 -2,156 -2,349 -2,952 -3,624 -3,880 -71.99%
NP 1,604 4,452 6,400 7,061 8,792 10,754 11,872 -73.70%
-
NP to SH 1,604 4,452 6,400 7,061 8,792 10,754 11,872 -73.70%
-
Tax Rate 26.42% 25.38% 25.20% 24.96% 25.14% 25.21% 24.63% -
Total Cost 132,077 130,052 138,880 123,333 124,338 125,424 130,924 0.58%
-
Net Worth 131,461 130,869 130,687 128,049 128,216 127,092 127,025 2.31%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 1,524 - - - -
Div Payout % - - - 21.59% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 131,461 130,869 130,687 128,049 128,216 127,092 127,025 2.31%
NOSH 124,020 122,307 122,137 121,951 122,111 122,204 122,139 1.02%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.20% 3.31% 4.41% 5.42% 6.60% 7.90% 8.31% -
ROE 1.22% 3.40% 4.90% 5.51% 6.86% 8.46% 9.35% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 107.79 109.97 118.95 106.92 109.02 111.43 116.91 -5.27%
EPS 1.29 3.64 5.24 5.79 7.20 8.80 9.72 -74.01%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.07 1.05 1.05 1.04 1.04 1.27%
Adjusted Per Share Value based on latest NOSH - 119,743
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 27.49 27.66 29.88 26.82 27.38 28.01 29.37 -4.31%
EPS 0.33 0.92 1.32 1.45 1.81 2.21 2.44 -73.68%
DPS 0.00 0.00 0.00 0.31 0.00 0.00 0.00 -
NAPS 0.2704 0.2691 0.2688 0.2633 0.2637 0.2614 0.2612 2.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.51 0.50 0.565 0.56 0.51 0.49 0.51 -
P/RPS 0.47 0.45 0.47 0.52 0.47 0.44 0.44 4.49%
P/EPS 39.43 13.74 10.78 9.67 7.08 5.57 5.25 283.98%
EY 2.54 7.28 9.27 10.34 14.12 17.96 19.06 -73.94%
DY 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.53 0.53 0.49 0.47 0.49 -1.36%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 16/02/15 19/11/14 28/08/14 16/05/14 25/02/14 27/11/13 -
Price 0.49 0.52 0.545 0.65 0.585 0.51 0.525 -
P/RPS 0.45 0.47 0.46 0.61 0.54 0.46 0.45 0.00%
P/EPS 37.89 14.29 10.40 11.23 8.12 5.80 5.40 266.94%
EY 2.64 7.00 9.61 8.91 12.31 17.25 18.51 -72.73%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.51 0.62 0.56 0.49 0.50 -5.41%

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