[CHEETAH] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -263.42%
YoY- -184.06%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 30,831 30,664 28,562 33,009 30,932 36,320 30,546 0.61%
PBT 1,570 167 2,200 -1,348 844 2,139 602 89.13%
Tax -376 -43 -779 325 -218 -539 -135 97.58%
NP 1,194 124 1,421 -1,023 626 1,600 467 86.65%
-
NP to SH 1,194 124 1,421 -1,023 626 1,600 467 86.65%
-
Tax Rate 23.95% 25.75% 35.41% - 25.83% 25.20% 22.43% -
Total Cost 29,637 30,540 27,141 34,032 30,306 34,720 30,079 -0.97%
-
Net Worth 128,952 133,920 128,853 127,574 131,337 130,687 125,730 1.69%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 903 - - - 1,496 -
Div Payout % - - 63.56% - - - 320.51% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 128,952 133,920 128,853 127,574 131,337 130,687 125,730 1.69%
NOSH 119,400 123,999 120,423 120,352 122,745 122,137 119,743 -0.19%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.87% 0.40% 4.98% -3.10% 2.02% 4.41% 1.53% -
ROE 0.93% 0.09% 1.10% -0.80% 0.48% 1.22% 0.37% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.82 24.73 23.72 27.43 25.20 29.74 25.51 0.80%
EPS 1.00 0.10 1.18 -0.85 0.51 1.31 0.39 87.01%
DPS 0.00 0.00 0.75 0.00 0.00 0.00 1.25 -
NAPS 1.08 1.08 1.07 1.06 1.07 1.07 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 120,352
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.34 6.31 5.87 6.79 6.36 7.47 6.28 0.63%
EPS 0.25 0.03 0.29 -0.21 0.13 0.33 0.10 83.89%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.31 -
NAPS 0.2652 0.2754 0.265 0.2624 0.2701 0.2688 0.2586 1.68%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.405 0.41 0.47 0.51 0.50 0.565 0.56 -
P/RPS 1.57 1.66 1.98 1.86 1.98 1.90 2.20 -20.09%
P/EPS 40.50 410.00 39.83 -60.00 98.04 43.13 143.59 -56.89%
EY 2.47 0.24 2.51 -1.67 1.02 2.32 0.70 131.24%
DY 0.00 0.00 1.60 0.00 0.00 0.00 2.23 -
P/NAPS 0.38 0.38 0.44 0.48 0.47 0.53 0.53 -19.84%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 18/11/15 24/08/15 27/05/15 16/02/15 19/11/14 28/08/14 -
Price 0.45 0.475 0.37 0.49 0.52 0.545 0.65 -
P/RPS 1.74 1.92 1.56 1.79 2.06 1.83 2.55 -22.43%
P/EPS 45.00 475.00 31.36 -57.65 101.96 41.60 166.67 -58.12%
EY 2.22 0.21 3.19 -1.73 0.98 2.40 0.60 138.65%
DY 0.00 0.00 2.03 0.00 0.00 0.00 1.92 -
P/NAPS 0.42 0.44 0.35 0.46 0.49 0.51 0.62 -22.81%

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