[CHEETAH] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -15.14%
YoY- 91.31%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 37,991 24,351 33,600 29,345 40,146 23,526 26,960 25.66%
PBT 6,607 2,200 3,658 5,365 7,158 2,497 2,811 76.68%
Tax -1,647 -671 -945 -808 -1,788 -296 -797 62.16%
NP 4,960 1,529 2,713 4,557 5,370 2,201 2,014 82.26%
-
NP to SH 4,960 1,529 2,713 4,557 5,370 2,201 2,014 82.26%
-
Tax Rate 24.93% 30.50% 25.83% 15.06% 24.98% 11.85% 28.35% -
Total Cost 33,031 22,822 30,887 24,788 34,776 21,325 24,946 20.56%
-
Net Worth 107,105 103,207 100,623 102,117 96,940 92,134 89,227 12.93%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 4,268 - - - 3,838 - -
Div Payout % - 279.17% - - - 174.42% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 107,105 103,207 100,623 102,117 96,940 92,134 89,227 12.93%
NOSH 127,506 127,416 127,370 127,647 127,553 127,965 127,468 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.06% 6.28% 8.07% 15.53% 13.38% 9.36% 7.47% -
ROE 4.63% 1.48% 2.70% 4.46% 5.54% 2.39% 2.26% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.80 19.11 26.38 22.99 31.47 18.38 21.15 25.65%
EPS 3.89 1.20 2.13 3.57 4.21 1.72 1.58 82.23%
DPS 0.00 3.35 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.84 0.81 0.79 0.80 0.76 0.72 0.70 12.91%
Adjusted Per Share Value based on latest NOSH - 127,647
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.81 5.01 6.91 6.04 8.26 4.84 5.54 25.70%
EPS 1.02 0.31 0.56 0.94 1.10 0.45 0.41 83.50%
DPS 0.00 0.88 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.2203 0.2123 0.2069 0.21 0.1994 0.1895 0.1835 12.94%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.53 0.55 0.57 0.51 0.52 0.50 0.47 -
P/RPS 1.78 2.88 2.16 2.22 1.65 2.72 2.22 -13.68%
P/EPS 13.62 45.83 26.76 14.29 12.35 29.07 29.75 -40.57%
EY 7.34 2.18 3.74 7.00 8.10 3.44 3.36 68.27%
DY 0.00 6.09 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.63 0.68 0.72 0.64 0.68 0.69 0.67 -4.01%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 26/05/10 11/02/10 30/11/09 18/08/09 22/05/09 -
Price 0.60 0.54 0.49 0.62 0.56 0.50 0.50 -
P/RPS 2.01 2.83 1.86 2.70 1.78 2.72 2.36 -10.14%
P/EPS 15.42 45.00 23.00 17.37 13.30 29.07 31.65 -38.05%
EY 6.48 2.22 4.35 5.76 7.52 3.44 3.16 61.33%
DY 0.00 6.20 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.71 0.67 0.62 0.78 0.74 0.69 0.71 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