[CHEETAH] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 242.61%
YoY- -46.09%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 28,562 33,009 30,932 36,320 30,546 31,759 32,390 -8.06%
PBT 2,200 -1,348 844 2,139 602 1,619 3,251 -22.97%
Tax -779 325 -218 -539 -135 -402 -842 -5.06%
NP 1,421 -1,023 626 1,600 467 1,217 2,409 -29.73%
-
NP to SH 1,421 -1,023 626 1,600 467 1,217 2,409 -29.73%
-
Tax Rate 35.41% - 25.83% 25.20% 22.43% 24.83% 25.90% -
Total Cost 27,141 34,032 30,306 34,720 30,079 30,542 29,981 -6.43%
-
Net Worth 128,853 127,574 131,337 130,687 125,730 127,784 127,175 0.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 903 - - - 1,496 - - -
Div Payout % 63.56% - - - 320.51% - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 128,853 127,574 131,337 130,687 125,730 127,784 127,175 0.88%
NOSH 120,423 120,352 122,745 122,137 119,743 121,700 122,284 -1.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.98% -3.10% 2.02% 4.41% 1.53% 3.83% 7.44% -
ROE 1.10% -0.80% 0.48% 1.22% 0.37% 0.95% 1.89% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.72 27.43 25.20 29.74 25.51 26.10 26.49 -7.11%
EPS 1.18 -0.85 0.51 1.31 0.39 1.00 1.97 -29.00%
DPS 0.75 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 1.07 1.06 1.07 1.07 1.05 1.05 1.04 1.91%
Adjusted Per Share Value based on latest NOSH - 122,137
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.87 6.79 6.36 7.47 6.28 6.53 6.66 -8.09%
EPS 0.29 -0.21 0.13 0.33 0.10 0.25 0.50 -30.52%
DPS 0.19 0.00 0.00 0.00 0.31 0.00 0.00 -
NAPS 0.265 0.2624 0.2701 0.2688 0.2586 0.2628 0.2616 0.86%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.47 0.51 0.50 0.565 0.56 0.51 0.49 -
P/RPS 1.98 1.86 1.98 1.90 2.20 1.95 1.85 4.64%
P/EPS 39.83 -60.00 98.04 43.13 143.59 51.00 24.87 37.00%
EY 2.51 -1.67 1.02 2.32 0.70 1.96 4.02 -27.01%
DY 1.60 0.00 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 0.44 0.48 0.47 0.53 0.53 0.49 0.47 -4.31%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 27/05/15 16/02/15 19/11/14 28/08/14 16/05/14 25/02/14 -
Price 0.37 0.49 0.52 0.545 0.65 0.585 0.51 -
P/RPS 1.56 1.79 2.06 1.83 2.55 2.24 1.93 -13.26%
P/EPS 31.36 -57.65 101.96 41.60 166.67 58.50 25.89 13.67%
EY 3.19 -1.73 0.98 2.40 0.60 1.71 3.86 -11.96%
DY 2.03 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.35 0.46 0.49 0.51 0.62 0.56 0.49 -20.14%

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