[CHEETAH] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -9.42%
YoY- -18.49%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 115,700 122,990 134,504 136,178 140,826 139,156 133,802 -2.39%
PBT -222 3,474 5,966 14,378 17,618 18,544 19,654 -
Tax -438 -838 -1,514 -3,624 -4,424 -4,606 -4,804 -32.88%
NP -660 2,636 4,452 10,754 13,194 13,938 14,850 -
-
NP to SH -660 2,636 4,452 10,754 13,194 13,938 14,850 -
-
Tax Rate - 24.12% 25.38% 25.21% 25.11% 24.84% 24.44% -
Total Cost 116,360 120,354 130,052 125,424 127,632 125,218 118,952 -0.36%
-
Net Worth 127,909 129,403 130,869 127,092 126,192 117,426 109,716 2.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 127,909 129,403 130,869 127,092 126,192 117,426 109,716 2.58%
NOSH 127,620 119,818 122,307 122,204 124,943 127,637 127,577 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.57% 2.14% 3.31% 7.90% 9.37% 10.02% 11.10% -
ROE -0.52% 2.04% 3.40% 8.46% 10.46% 11.87% 13.53% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.60 102.65 109.97 111.43 112.71 109.02 104.88 -1.02%
EPS -0.56 2.20 3.64 8.80 10.56 10.92 11.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.07 1.04 1.01 0.92 0.86 4.02%
Adjusted Per Share Value based on latest NOSH - 122,284
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.80 25.29 27.66 28.01 28.96 28.62 27.52 -2.38%
EPS -0.14 0.54 0.92 2.21 2.71 2.87 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2631 0.2661 0.2691 0.2614 0.2595 0.2415 0.2256 2.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.415 0.405 0.50 0.49 0.50 0.47 0.55 -
P/RPS 0.42 0.39 0.45 0.44 0.44 0.43 0.52 -3.49%
P/EPS -73.79 18.41 13.74 5.57 4.73 4.30 4.73 -
EY -1.36 5.43 7.28 17.96 21.12 23.23 21.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.47 0.47 0.50 0.51 0.64 -8.31%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 23/02/16 16/02/15 25/02/14 27/02/13 29/02/12 18/02/11 -
Price 0.415 0.45 0.52 0.51 0.48 0.50 0.52 -
P/RPS 0.42 0.44 0.47 0.46 0.43 0.46 0.50 -2.86%
P/EPS -73.79 20.45 14.29 5.80 4.55 4.58 4.47 -
EY -1.36 4.89 7.00 17.25 22.00 21.84 22.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.49 0.49 0.48 0.54 0.60 -7.32%

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