[CHEETAH] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- -12.92%
YoY- 0.01%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 136,154 160,608 103,337 107,400 108,404 98,072 88,672 32.92%
PBT 22,642 32,592 13,223 15,580 17,776 12,136 13,674 39.74%
Tax -5,634 -8,108 -3,799 -4,158 -4,660 -3,352 -3,813 29.57%
NP 17,008 24,484 9,424 11,421 13,116 8,784 9,861 43.58%
-
NP to SH 17,008 24,484 9,424 11,421 13,116 8,784 9,861 43.58%
-
Tax Rate 24.88% 24.88% 28.73% 26.69% 26.22% 27.62% 27.89% -
Total Cost 119,146 136,124 93,913 95,978 95,288 89,288 78,811 31.55%
-
Net Worth 90,658 87,989 81,595 80,306 66,620 56,068 71,775 16.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 3,569 - - - 2,039 -
Div Payout % - - 37.88% - - - 20.68% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 90,658 87,989 81,595 80,306 66,620 56,068 71,775 16.76%
NOSH 127,687 127,520 127,493 127,470 104,095 93,446 81,563 34.64%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.49% 15.24% 9.12% 10.63% 12.10% 8.96% 11.12% -
ROE 18.76% 27.83% 11.55% 14.22% 19.69% 15.67% 13.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 106.63 125.95 81.05 84.25 104.14 104.95 108.72 -1.27%
EPS 13.32 19.20 7.39 8.96 12.60 9.40 12.09 6.64%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 2.50 -
NAPS 0.71 0.69 0.64 0.63 0.64 0.60 0.88 -13.27%
Adjusted Per Share Value based on latest NOSH - 127,834
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.00 33.03 21.25 22.09 22.29 20.17 18.24 32.89%
EPS 3.50 5.04 1.94 2.35 2.70 1.81 2.03 43.54%
DPS 0.00 0.00 0.73 0.00 0.00 0.00 0.42 -
NAPS 0.1864 0.181 0.1678 0.1652 0.137 0.1153 0.1476 16.75%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.44 0.50 0.50 0.51 0.70 0.63 1.15 -
P/RPS 0.41 0.40 0.62 0.61 0.67 0.60 1.06 -46.76%
P/EPS 3.30 2.60 6.76 5.69 5.56 6.70 9.51 -50.46%
EY 30.27 38.40 14.78 17.57 18.00 14.92 10.51 101.78%
DY 0.00 0.00 5.60 0.00 0.00 0.00 2.17 -
P/NAPS 0.62 0.72 0.78 0.81 1.09 1.05 1.31 -39.13%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 27/11/08 28/08/08 29/05/08 22/02/08 26/11/07 27/08/07 -
Price 0.40 0.47 0.51 0.52 0.58 0.63 0.66 -
P/RPS 0.38 0.37 0.63 0.62 0.56 0.60 0.61 -26.95%
P/EPS 3.00 2.45 6.90 5.80 4.60 6.70 5.46 -32.79%
EY 33.30 40.85 14.49 17.23 21.72 14.92 18.32 48.67%
DY 0.00 0.00 5.49 0.00 0.00 0.00 3.79 -
P/NAPS 0.56 0.68 0.80 0.83 0.91 1.05 0.75 -17.62%

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