[CHEETAH] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 44.5%
YoY- -25.22%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 30,546 31,759 32,390 35,699 25,734 31,192 31,089 -1.17%
PBT 602 1,619 3,251 3,938 2,951 1,166 3,517 -69.27%
Tax -135 -402 -842 -970 -897 -300 -889 -71.63%
NP 467 1,217 2,409 2,968 2,054 866 2,628 -68.49%
-
NP to SH 467 1,217 2,409 2,968 2,054 866 2,628 -68.49%
-
Tax Rate 22.43% 24.83% 25.90% 24.63% 30.40% 25.73% 25.28% -
Total Cost 30,079 30,542 29,981 32,731 23,680 30,326 28,461 3.76%
-
Net Worth 125,730 127,784 127,175 127,025 124,223 125,507 125,795 -0.03%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,496 - - - 2,890 - - -
Div Payout % 320.51% - - - 140.72% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 125,730 127,784 127,175 127,025 124,223 125,507 125,795 -0.03%
NOSH 119,743 121,700 122,284 122,139 122,994 125,507 124,549 -2.59%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.53% 3.83% 7.44% 8.31% 7.98% 2.78% 8.45% -
ROE 0.37% 0.95% 1.89% 2.34% 1.65% 0.69% 2.09% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.51 26.10 26.49 29.23 20.92 24.85 24.96 1.46%
EPS 0.39 1.00 1.97 2.43 1.67 0.69 2.11 -67.65%
DPS 1.25 0.00 0.00 0.00 2.35 0.00 0.00 -
NAPS 1.05 1.05 1.04 1.04 1.01 1.00 1.01 2.63%
Adjusted Per Share Value based on latest NOSH - 122,139
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.28 6.53 6.66 7.34 5.29 6.42 6.39 -1.15%
EPS 0.10 0.25 0.50 0.61 0.42 0.18 0.54 -67.61%
DPS 0.31 0.00 0.00 0.00 0.59 0.00 0.00 -
NAPS 0.2586 0.2628 0.2616 0.2612 0.2555 0.2581 0.2587 -0.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.56 0.51 0.49 0.51 0.485 0.46 0.50 -
P/RPS 2.20 1.95 1.85 1.74 2.32 1.85 2.00 6.57%
P/EPS 143.59 51.00 24.87 20.99 29.04 66.67 23.70 233.43%
EY 0.70 1.96 4.02 4.76 3.44 1.50 4.22 -69.90%
DY 2.23 0.00 0.00 0.00 4.85 0.00 0.00 -
P/NAPS 0.53 0.49 0.47 0.49 0.48 0.46 0.50 3.97%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 16/05/14 25/02/14 27/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.65 0.585 0.51 0.525 0.54 0.49 0.48 -
P/RPS 2.55 2.24 1.93 1.80 2.58 1.97 1.92 20.88%
P/EPS 166.67 58.50 25.89 21.60 32.34 71.01 22.75 278.58%
EY 0.60 1.71 3.86 4.63 3.09 1.41 4.40 -73.60%
DY 1.92 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.62 0.56 0.49 0.50 0.53 0.49 0.48 18.65%

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