[CHEETAH] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 49.32%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 133,802 138,982 136,154 108,404 99,318 90,134 59,756 14.37%
PBT 19,654 25,046 22,642 17,776 19,350 17,686 14,912 4.70%
Tax -4,804 -5,192 -5,634 -4,660 -5,066 -4,720 -3,384 6.01%
NP 14,850 19,854 17,008 13,116 14,284 12,966 11,528 4.30%
-
NP to SH 14,850 19,854 17,008 13,116 14,284 12,966 11,528 4.30%
-
Tax Rate 24.44% 20.73% 24.88% 26.22% 26.18% 26.69% 22.69% -
Total Cost 118,952 119,128 119,146 95,288 85,034 77,168 48,228 16.22%
-
Net Worth 109,716 102,077 90,658 66,620 62,908 59,227 16,844 36.63%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 109,716 102,077 90,658 66,620 62,908 59,227 16,844 36.63%
NOSH 127,577 127,596 127,687 104,095 74,010 80,037 26,319 30.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.10% 14.29% 12.49% 12.10% 14.38% 14.39% 19.29% -
ROE 13.53% 19.45% 18.76% 19.69% 22.71% 21.89% 68.44% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 104.88 108.92 106.63 104.14 134.19 112.62 227.04 -12.07%
EPS 11.64 15.56 13.32 12.60 19.30 16.20 43.80 -19.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.80 0.71 0.64 0.85 0.74 0.64 5.04%
Adjusted Per Share Value based on latest NOSH - 104,105
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 27.52 28.58 28.00 22.29 20.43 18.54 12.29 14.37%
EPS 3.05 4.08 3.50 2.70 2.94 2.67 2.37 4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2256 0.2099 0.1864 0.137 0.1294 0.1218 0.0346 36.66%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.55 0.51 0.44 0.70 0.77 0.35 0.00 -
P/RPS 0.52 0.47 0.41 0.67 0.57 0.31 0.00 -
P/EPS 4.73 3.28 3.30 5.56 3.99 2.16 0.00 -
EY 21.16 30.51 30.27 18.00 25.06 46.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.62 1.09 0.91 0.47 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 11/02/10 23/02/09 22/02/08 27/02/07 27/02/06 25/02/05 -
Price 0.52 0.62 0.40 0.58 1.05 0.44 0.56 -
P/RPS 0.50 0.57 0.38 0.56 0.78 0.39 0.25 12.24%
P/EPS 4.47 3.98 3.00 4.60 5.44 2.72 1.28 23.16%
EY 22.38 25.10 33.30 21.72 18.38 36.82 78.21 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.56 0.91 1.24 0.59 0.88 -6.18%

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