[CDB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.46%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,101,010 2,068,232 1,713,529 1,636,270 1,586,010 1,578,040 1,289,564 38.50%
PBT 396,792 413,532 201,536 160,140 154,188 174,308 145,770 95.07%
Tax -117,418 -120,172 -59,313 -45,261 -48,270 -54,680 -44,900 89.92%
NP 279,374 293,360 142,223 114,878 105,918 119,628 100,870 97.34%
-
NP to SH 279,374 293,360 142,223 114,878 105,918 119,628 100,870 97.34%
-
Tax Rate 29.59% 29.06% 29.43% 28.26% 31.31% 31.37% 30.80% -
Total Cost 1,821,636 1,774,872 1,571,306 1,521,392 1,480,092 1,458,412 1,188,694 32.95%
-
Net Worth 1,532,050 1,451,832 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 13.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,532,050 1,451,832 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 13.48%
NOSH 751,005 748,367 748,542 749,208 745,901 747,675 749,962 0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.30% 14.18% 8.30% 7.02% 6.68% 7.58% 7.82% -
ROE 18.24% 20.21% 10.33% 8.71% 8.30% 9.58% 7.96% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 279.76 276.37 228.92 218.40 212.63 211.06 171.95 38.37%
EPS 37.20 39.20 19.00 15.33 14.20 16.00 13.45 97.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.94 1.84 1.76 1.71 1.67 1.69 13.38%
Adjusted Per Share Value based on latest NOSH - 754,545
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 17.91 17.63 14.61 13.95 13.52 13.45 10.99 38.52%
EPS 2.38 2.50 1.21 0.98 0.90 1.02 0.86 97.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 0.1238 0.1174 0.1124 0.1087 0.1064 0.108 13.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.58 4.26 3.60 3.72 3.84 2.42 0.00 -
P/RPS 1.64 1.54 1.57 1.70 1.81 1.15 0.00 -
P/EPS 12.31 10.87 18.95 24.26 27.04 15.13 0.00 -
EY 8.12 9.20 5.28 4.12 3.70 6.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.20 1.96 2.11 2.25 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 22/07/04 29/04/04 12/02/04 29/10/03 22/07/03 06/05/03 11/02/03 -
Price 4.74 4.48 3.58 3.80 4.04 2.55 2.27 -
P/RPS 1.69 1.62 1.56 1.74 1.90 1.21 1.32 17.92%
P/EPS 12.74 11.43 18.84 24.78 28.45 15.94 16.88 -17.11%
EY 7.85 8.75 5.31 4.04 3.51 6.27 5.93 20.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.31 1.95 2.16 2.36 1.53 1.34 44.23%

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