[CHEETAH] YoY Quarter Result on 30-Jun-2008 [#4]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -57.2%
YoY- -33.72%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 26,389 24,351 23,526 22,786 17,488 16,972 14,523 10.46%
PBT 2,899 2,200 2,497 1,539 1,879 3,110 406 38.74%
Tax -1,136 -671 -296 -680 -583 -1,274 -102 49.41%
NP 1,763 1,529 2,201 859 1,296 1,836 304 34.02%
-
NP to SH 1,763 1,529 2,201 859 1,296 1,836 304 34.02%
-
Tax Rate 39.19% 30.50% 11.85% 44.18% 31.03% 40.96% 25.12% -
Total Cost 24,626 22,822 21,325 21,927 16,192 15,136 14,219 9.58%
-
Net Worth 111,293 103,207 92,134 81,681 71,728 60,932 42,956 17.18%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,453 4,268 3,838 3,573 2,037 - - -
Div Payout % 195.91% 279.17% 174.42% 416.01% 157.23% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 111,293 103,207 92,134 81,681 71,728 60,932 42,956 17.18%
NOSH 127,923 127,416 127,965 127,627 81,509 80,174 66,086 11.63%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.68% 6.28% 9.36% 3.77% 7.41% 10.82% 2.09% -
ROE 1.58% 1.48% 2.39% 1.05% 1.81% 3.01% 0.71% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 20.63 19.11 18.38 17.85 21.46 21.17 21.98 -1.05%
EPS 1.38 1.20 1.72 0.67 1.59 2.29 0.46 20.08%
DPS 2.70 3.35 3.00 2.80 2.50 0.00 0.00 -
NAPS 0.87 0.81 0.72 0.64 0.88 0.76 0.65 4.97%
Adjusted Per Share Value based on latest NOSH - 127,627
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.43 5.01 4.84 4.69 3.60 3.49 2.99 10.45%
EPS 0.36 0.31 0.45 0.18 0.27 0.38 0.06 34.78%
DPS 0.71 0.88 0.79 0.73 0.42 0.00 0.00 -
NAPS 0.2289 0.2123 0.1895 0.168 0.1475 0.1253 0.0883 17.19%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.465 0.55 0.50 0.50 1.15 0.43 0.40 -
P/RPS 2.25 2.88 2.72 2.80 5.36 2.03 1.82 3.59%
P/EPS 33.74 45.83 29.07 74.29 72.33 18.78 86.96 -14.59%
EY 2.96 2.18 3.44 1.35 1.38 5.33 1.15 17.05%
DY 5.81 6.09 6.00 5.60 2.17 0.00 0.00 -
P/NAPS 0.53 0.68 0.69 0.78 1.31 0.57 0.62 -2.57%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 20/08/10 18/08/09 28/08/08 27/08/07 25/08/06 29/08/05 -
Price 0.46 0.54 0.50 0.51 0.66 0.49 0.38 -
P/RPS 2.23 2.83 2.72 2.86 3.08 2.31 1.73 4.32%
P/EPS 33.38 45.00 29.07 75.77 41.51 21.40 82.61 -14.01%
EY 3.00 2.22 3.44 1.32 2.41 4.67 1.21 16.33%
DY 5.87 6.20 6.00 5.49 3.79 0.00 0.00 -
P/NAPS 0.53 0.67 0.69 0.80 0.75 0.64 0.58 -1.49%

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