[CHEETAH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 39.13%
YoY- -58.6%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 30,664 128,823 100,261 67,252 36,320 130,394 99,848 -54.44%
PBT 167 3,835 1,635 2,983 2,139 9,410 8,808 -92.87%
Tax -43 -1,211 -432 -757 -539 -2,349 -2,214 -92.75%
NP 124 2,624 1,203 2,226 1,600 7,061 6,594 -92.91%
-
NP to SH 124 2,624 1,203 2,226 1,600 7,061 6,594 -92.91%
-
Tax Rate 25.75% 31.58% 26.42% 25.38% 25.20% 24.96% 25.14% -
Total Cost 30,540 126,199 99,058 65,026 34,720 123,333 93,254 -52.45%
-
Net Worth 133,920 128,792 131,461 130,869 130,687 128,049 128,216 2.94%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 902 - - - 1,524 - -
Div Payout % - 34.40% - - - 21.59% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 133,920 128,792 131,461 130,869 130,687 128,049 128,216 2.94%
NOSH 123,999 120,366 124,020 122,307 122,137 121,951 122,111 1.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.40% 2.04% 1.20% 3.31% 4.41% 5.42% 6.60% -
ROE 0.09% 2.04% 0.92% 1.70% 1.22% 5.51% 5.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.73 107.03 80.84 54.99 29.74 106.92 81.77 -54.91%
EPS 0.10 2.18 0.97 1.82 1.31 5.79 5.40 -92.98%
DPS 0.00 0.75 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.08 1.07 1.06 1.07 1.07 1.05 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 122,745
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.31 26.49 20.62 13.83 7.47 26.82 20.53 -54.42%
EPS 0.03 0.54 0.25 0.46 0.33 1.45 1.36 -92.11%
DPS 0.00 0.19 0.00 0.00 0.00 0.31 0.00 -
NAPS 0.2754 0.2649 0.2704 0.2691 0.2688 0.2633 0.2637 2.93%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.41 0.47 0.51 0.50 0.565 0.56 0.51 -
P/RPS 1.66 0.44 0.63 0.91 1.90 0.52 0.62 92.70%
P/EPS 410.00 21.56 52.58 27.47 43.13 9.67 9.44 1132.75%
EY 0.24 4.64 1.90 3.64 2.32 10.34 10.59 -91.97%
DY 0.00 1.60 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 0.38 0.44 0.48 0.47 0.53 0.53 0.49 -15.57%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 18/11/15 24/08/15 27/05/15 16/02/15 19/11/14 28/08/14 16/05/14 -
Price 0.475 0.37 0.49 0.52 0.545 0.65 0.585 -
P/RPS 1.92 0.35 0.61 0.95 1.83 0.61 0.72 92.18%
P/EPS 475.00 16.97 50.52 28.57 41.60 11.23 10.83 1140.82%
EY 0.21 5.89 1.98 3.50 2.40 8.91 9.23 -91.95%
DY 0.00 2.03 0.00 0.00 0.00 1.92 0.00 -
P/NAPS 0.44 0.35 0.46 0.49 0.51 0.62 0.56 -14.83%

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