[CDB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -4.77%
YoY- 163.76%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,503,580 2,233,703 2,169,820 2,101,010 2,068,232 1,713,529 1,636,270 32.74%
PBT 339,136 446,843 416,365 396,792 413,532 201,536 160,140 64.83%
Tax -107,296 -129,488 -120,089 -117,418 -120,172 -59,313 -45,261 77.69%
NP 231,840 317,355 296,276 279,374 293,360 142,223 114,878 59.63%
-
NP to SH 231,840 317,355 296,276 279,374 293,360 142,223 114,878 59.63%
-
Tax Rate 31.64% 28.98% 28.84% 29.59% 29.06% 29.43% 28.26% -
Total Cost 2,271,740 1,916,348 1,873,544 1,821,636 1,774,872 1,571,306 1,521,392 30.60%
-
Net Worth 1,799,018 1,725,570 1,621,510 1,532,050 1,451,832 1,377,317 1,318,607 22.98%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,799,018 1,725,570 1,621,510 1,532,050 1,451,832 1,377,317 1,318,607 22.98%
NOSH 752,727 750,248 750,699 751,005 748,367 748,542 749,208 0.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.26% 14.21% 13.65% 13.30% 14.18% 8.30% 7.02% -
ROE 12.89% 18.39% 18.27% 18.24% 20.21% 10.33% 8.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 332.60 297.73 289.04 279.76 276.37 228.92 218.40 32.33%
EPS 30.80 42.30 39.47 37.20 39.20 19.00 15.33 59.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.30 2.16 2.04 1.94 1.84 1.76 22.60%
Adjusted Per Share Value based on latest NOSH - 753,943
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 21.34 19.04 18.50 17.91 17.63 14.61 13.95 32.72%
EPS 1.98 2.71 2.53 2.38 2.50 1.21 0.98 59.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1471 0.1382 0.1306 0.1238 0.1174 0.1124 22.96%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 5.30 6.20 4.72 4.58 4.26 3.60 3.72 -
P/RPS 1.59 2.08 1.63 1.64 1.54 1.57 1.70 -4.35%
P/EPS 17.21 14.66 11.96 12.31 10.87 18.95 24.26 -20.44%
EY 5.81 6.82 8.36 8.12 9.20 5.28 4.12 25.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.70 2.19 2.25 2.20 1.96 2.11 3.44%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/04/05 14/02/05 26/10/04 22/07/04 29/04/04 12/02/04 29/10/03 -
Price 5.35 6.10 4.68 4.74 4.48 3.58 3.80 -
P/RPS 1.61 2.05 1.62 1.69 1.62 1.56 1.74 -5.04%
P/EPS 17.37 14.42 11.86 12.74 11.43 18.84 24.78 -21.07%
EY 5.76 6.93 8.43 7.85 8.75 5.31 4.04 26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.65 2.17 2.32 2.31 1.95 2.16 2.45%

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