[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -13.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 90,134 65,168 62,659 64,181 59,756 16,556 0 -
PBT 17,686 6,912 10,226 13,093 14,912 744 0 -
Tax -4,720 -1,400 -2,482 -3,173 -3,384 -240 0 -
NP 12,966 5,512 7,744 9,920 11,528 504 0 -
-
NP to SH 12,966 5,512 7,744 9,920 11,528 504 0 -
-
Tax Rate 26.69% 20.25% 24.27% 24.23% 22.69% 32.26% - -
Total Cost 77,168 59,656 54,915 54,261 48,228 16,052 0 -
-
Net Worth 59,227 53,677 42,839 29,851 16,844 3,590 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 59,227 53,677 42,839 29,851 16,844 3,590 0 -
NOSH 80,037 80,116 65,906 45,925 26,319 6,300 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.39% 8.46% 12.36% 15.46% 19.29% 3.04% 0.00% -
ROE 21.89% 10.27% 18.08% 33.23% 68.44% 14.04% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 112.62 81.34 95.07 139.75 227.04 262.79 0.00 -
EPS 16.20 6.88 11.75 21.60 43.80 8.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.67 0.65 0.65 0.64 0.57 -0.045 -
Adjusted Per Share Value based on latest NOSH - 19,476
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.54 13.40 12.89 13.20 12.29 3.40 0.00 -
EPS 2.67 1.13 1.59 2.04 2.37 0.10 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1218 0.1104 0.0881 0.0614 0.0346 0.0074 -0.045 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 - - - -
Price 0.35 0.37 0.40 0.47 0.00 0.00 0.00 -
P/RPS 0.31 0.45 0.42 0.34 0.00 0.00 0.00 -
P/EPS 2.16 5.38 3.40 2.18 0.00 0.00 0.00 -
EY 46.29 18.59 29.38 45.96 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.62 0.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 25/11/05 29/08/05 26/05/05 25/02/05 14/01/05 - -
Price 0.44 0.40 0.38 0.37 0.56 0.00 0.00 -
P/RPS 0.39 0.49 0.40 0.26 0.25 0.00 0.00 -
P/EPS 2.72 5.81 3.23 1.71 1.28 0.00 0.00 -
EY 36.82 17.20 30.92 58.38 78.21 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.58 0.57 0.88 0.00 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