[CDB] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.79%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Revenue 1,578,040 1,289,564 1,226,453 1,194,812 1,151,088 747,042 1,106,232 28.56%
PBT 174,308 145,770 148,808 202,138 201,288 121,921 179,620 -2.10%
Tax -54,680 -44,900 -44,800 -58,000 -56,000 37,000 0 -
NP 119,628 100,870 104,008 144,138 145,288 158,921 179,620 -24.98%
-
NP to SH 119,628 100,870 104,008 144,138 145,288 158,921 179,620 -24.98%
-
Tax Rate 31.37% 30.80% 30.11% 28.69% 27.82% -30.35% 0.00% -
Total Cost 1,458,412 1,188,694 1,122,445 1,050,674 1,005,800 588,121 926,612 37.82%
-
Net Worth 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 1,214,396 750,116 43.39%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Net Worth 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 1,214,396 750,116 43.39%
NOSH 747,675 749,962 750,057 750,718 756,708 749,627 750,116 -0.23%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
NP Margin 7.58% 7.82% 8.48% 12.06% 12.62% 21.27% 16.24% -
ROE 9.58% 7.96% 8.35% 11.64% 12.00% 13.09% 23.95% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
RPS 211.06 171.95 163.51 159.16 152.12 99.66 147.47 28.86%
EPS 16.00 13.45 13.87 19.20 19.20 21.20 24.00 -24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.69 1.66 1.65 1.60 1.62 1.00 43.72%
Adjusted Per Share Value based on latest NOSH - 744,729
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
RPS 13.45 10.99 10.45 10.18 9.81 6.37 9.43 28.55%
EPS 1.02 0.86 0.89 1.23 1.24 1.35 1.53 -24.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.108 0.1061 0.1056 0.1032 0.1035 0.0639 43.42%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.13 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.61 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Date 06/05/03 11/02/03 29/10/02 25/07/02 29/04/02 06/02/02 05/12/01 -
Price 2.55 2.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.21 1.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.94 16.88 0.00 0.00 0.00 0.00 0.00 -
EY 6.27 5.93 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.34 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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