[CHEETAH] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 24,940 32,697 10,878 27,903 25,155 19,454 20,707 3.15% YoY % -23.72% 200.58% -61.01% 10.92% 29.31% -6.05% - Horiz. % 120.44% 157.90% 52.53% 134.75% 121.48% 93.95% 100.00%
PBT -491 -5,206 -7,637 1,748 -2,799 -3,379 -2,408 -23.27% YoY % 90.57% 31.83% -536.90% 162.45% 17.16% -40.32% - Horiz. % 20.39% 216.20% 317.15% -72.59% 116.24% 140.32% 100.00%
Tax -65 -139 0 0 0 0 -336 -23.94% YoY % 53.24% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 19.35% 41.37% -0.00% -0.00% -0.00% -0.00% 100.00%
NP -556 -5,345 -7,637 1,748 -2,799 -3,379 -2,744 -23.35% YoY % 89.60% 30.01% -536.90% 162.45% 17.16% -23.14% - Horiz. % 20.26% 194.79% 278.32% -63.70% 102.00% 123.14% 100.00%
NP to SH -556 -5,345 -7,637 1,748 -2,799 -3,379 -2,744 -23.35% YoY % 89.60% 30.01% -536.90% 162.45% 17.16% -23.14% - Horiz. % 20.26% 194.79% 278.32% -63.70% 102.00% 123.14% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 25,496 38,042 18,515 26,155 27,954 22,833 23,451 1.40% YoY % -32.98% 105.47% -29.21% -6.44% 22.43% -2.64% - Horiz. % 108.72% 162.22% 78.95% 111.53% 119.20% 97.36% 100.00%
Net Worth 121,558 131,283 124,048 126,344 125,196 125,161 127,325 -0.77% YoY % -7.41% 5.83% -1.82% 0.92% 0.03% -1.70% - Horiz. % 95.47% 103.11% 97.43% 99.23% 98.33% 98.30% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 121,558 131,283 124,048 126,344 125,196 125,161 127,325 -0.77% YoY % -7.41% 5.83% -1.82% 0.92% 0.03% -1.70% - Horiz. % 95.47% 103.11% 97.43% 99.23% 98.33% 98.30% 100.00%
NOSH 486,235 486,235 344,578 114,859 114,859 116,973 116,812 26.82% YoY % 0.00% 41.11% 200.00% 0.00% -1.81% 0.14% - Horiz. % 416.25% 416.25% 294.99% 98.33% 98.33% 100.14% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -2.23 % -16.35 % -70.21 % 6.26 % -11.13 % -17.37 % -13.25 % -25.69% YoY % 86.36% 76.71% -1,221.57% 156.24% 35.92% -31.09% - Horiz. % 16.83% 123.40% 529.89% -47.25% 84.00% 131.09% 100.00%
ROE -0.46 % -4.07 % -6.16 % 1.38 % -2.24 % -2.70 % -2.16 % -22.71% YoY % 88.70% 33.93% -546.38% 161.61% 17.04% -25.00% - Horiz. % 21.30% 188.43% 285.19% -63.89% 103.70% 125.00% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.13 6.72 3.16 24.29 21.90 16.63 17.73 -18.67% YoY % -23.66% 112.66% -86.99% 10.91% 31.69% -6.20% - Horiz. % 28.93% 37.90% 17.82% 137.00% 123.52% 93.80% 100.00%
EPS -0.11 -1.10 -2.22 1.52 -2.44 -2.89 -2.35 -39.95% YoY % 90.00% 50.45% -246.05% 162.30% 15.57% -22.98% - Horiz. % 4.68% 46.81% 94.47% -64.68% 103.83% 122.98% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2500 0.2700 0.3600 1.1000 1.0900 1.0700 1.0900 -21.75% YoY % -7.41% -25.00% -67.27% 0.92% 1.87% -1.83% - Horiz. % 22.94% 24.77% 33.03% 100.92% 100.00% 98.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 486,235 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.13 6.72 2.24 5.74 5.17 4.00 4.26 3.14% YoY % -23.66% 200.00% -60.98% 11.03% 29.25% -6.10% - Horiz. % 120.42% 157.75% 52.58% 134.74% 121.36% 93.90% 100.00%
EPS -0.11 -1.10 -1.57 0.36 -0.58 -0.69 -0.56 -23.75% YoY % 90.00% 29.94% -536.11% 162.07% 15.94% -23.21% - Horiz. % 19.64% 196.43% 280.36% -64.29% 103.57% 123.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2500 0.2700 0.2551 0.2598 0.2575 0.2574 0.2619 -0.77% YoY % -7.41% 5.84% -1.81% 0.89% 0.04% -1.72% - Horiz. % 95.46% 103.09% 97.40% 99.20% 98.32% 98.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.1450 0.1100 0.3750 0.3000 0.2900 0.3900 0.4900 -
P/RPS 2.83 1.64 11.88 1.23 1.32 2.34 2.76 0.42% YoY % 72.56% -86.20% 865.85% -6.82% -43.59% -15.22% - Horiz. % 102.54% 59.42% 430.43% 44.57% 47.83% 84.78% 100.00%
P/EPS -126.81 -10.01 -16.92 19.71 -11.90 -13.50 -20.86 35.08% YoY % -1,166.83% 40.84% -185.84% 265.63% 11.85% 35.28% - Horiz. % 607.91% 47.99% 81.11% -94.49% 57.05% 64.72% 100.00%
EY -0.79 -9.99 -5.91 5.07 -8.40 -7.41 -4.79 -25.94% YoY % 92.09% -69.04% -216.57% 160.36% -13.36% -54.70% - Horiz. % 16.49% 208.56% 123.38% -105.85% 175.37% 154.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.58 0.41 1.04 0.27 0.27 0.36 0.45 4.32% YoY % 41.46% -60.58% 285.19% 0.00% -25.00% -20.00% - Horiz. % 128.89% 91.11% 231.11% 60.00% 60.00% 80.00% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 25/11/22 25/11/21 25/11/20 27/11/19 16/11/18 30/11/17 -
Price 0.1250 0.1250 0.1400 0.4000 0.3300 0.3800 0.4500 -
P/RPS 2.44 1.86 4.43 1.65 1.51 2.28 2.54 -0.67% YoY % 31.18% -58.01% 168.48% 9.27% -33.77% -10.24% - Horiz. % 96.06% 73.23% 174.41% 64.96% 59.45% 89.76% 100.00%
P/EPS -109.32 -11.37 -6.32 26.28 -13.54 -13.15 -19.16 33.66% YoY % -861.48% -79.91% -124.05% 294.09% -2.97% 31.37% - Horiz. % 570.56% 59.34% 32.99% -137.16% 70.67% 68.63% 100.00%
EY -0.91 -8.79 -15.83 3.80 -7.38 -7.60 -5.22 -25.25% YoY % 89.65% 44.47% -516.58% 151.49% 2.89% -45.59% - Horiz. % 17.43% 168.39% 303.26% -72.80% 141.38% 145.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.50 0.46 0.39 0.36 0.30 0.36 0.41 3.36% YoY % 8.70% 17.95% 8.33% 20.00% -16.67% -12.20% - Horiz. % 121.95% 112.20% 95.12% 87.80% 73.17% 87.80% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment