[CHEETAH] YoY Quarter Result on 31-Mar-2009 [#3]

Stock
[CHEETAH] CHEETAH HOLDINGS BHD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -15.45%
YoY- 0.35%
Quarter Report
Latest QR
Upcoming QR
CHEETAH's Result
CHEETAH's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 29,364 30,518 33,600 26,960 26,348 21,525 19,658 6.91%
PBT 1,431 2,536 3,658 2,811 2,796 2,120 2,627 -9.62%
Tax -358 -529 -945 -797 -789 -697 -727 -11.12%
NP 1,073 2,007 2,713 2,014 2,007 1,423 1,900 -9.07%
-
NP to SH 1,073 2,007 2,713 2,014 2,007 1,423 1,900 -9.07%
-
Tax Rate 25.02% 20.86% 25.83% 28.35% 28.22% 32.88% 27.67% -
Total Cost 28,291 28,511 30,887 24,946 24,341 20,102 17,758 8.06%
-
Net Worth 116,241 108,659 100,623 89,227 80,535 69,140 59,075 11.93%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 116,241 108,659 100,623 89,227 80,535 69,140 59,075 11.93%
NOSH 127,738 127,834 127,370 127,468 127,834 80,395 79,831 8.14%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.65% 6.58% 8.07% 7.47% 7.62% 6.61% 9.67% -
ROE 0.92% 1.85% 2.70% 2.26% 2.49% 2.06% 3.22% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 22.99 23.87 26.38 21.15 20.61 26.77 24.62 -1.13%
EPS 0.84 1.57 2.13 1.58 1.57 1.77 2.38 -15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.85 0.79 0.70 0.63 0.86 0.74 3.50%
Adjusted Per Share Value based on latest NOSH - 127,468
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.04 6.28 6.91 5.54 5.42 4.43 4.04 6.92%
EPS 0.22 0.41 0.56 0.41 0.41 0.29 0.39 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2391 0.2235 0.2069 0.1835 0.1656 0.1422 0.1215 11.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.49 0.50 0.57 0.47 0.51 1.16 0.41 -
P/RPS 2.13 2.09 2.16 2.22 2.47 4.33 1.67 4.13%
P/EPS 58.33 31.85 26.76 29.75 32.48 65.54 17.23 22.51%
EY 1.71 3.14 3.74 3.36 3.08 1.53 5.80 -18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.72 0.67 0.81 1.35 0.55 -0.30%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 27/05/11 26/05/10 22/05/09 29/05/08 30/05/07 30/05/06 -
Price 0.47 0.51 0.49 0.50 0.52 1.07 0.39 -
P/RPS 2.04 2.14 1.86 2.36 2.52 4.00 1.58 4.34%
P/EPS 55.95 32.48 23.00 31.65 33.12 60.45 16.39 22.68%
EY 1.79 3.08 4.35 3.16 3.02 1.65 6.10 -18.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.62 0.71 0.83 1.24 0.53 -0.31%

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