[CDB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.05%
YoY- 157.9%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,623,562 2,503,580 2,233,703 2,169,820 2,101,010 2,068,232 1,713,529 32.87%
PBT 488,194 339,136 446,843 416,365 396,792 413,532 201,536 80.46%
Tax -145,280 -107,296 -129,488 -120,089 -117,418 -120,172 -59,313 81.80%
NP 342,914 231,840 317,355 296,276 279,374 293,360 142,223 79.90%
-
NP to SH 342,914 231,840 317,355 296,276 279,374 293,360 142,223 79.90%
-
Tax Rate 29.76% 31.64% 28.98% 28.84% 29.59% 29.06% 29.43% -
Total Cost 2,280,648 2,271,740 1,916,348 1,873,544 1,821,636 1,774,872 1,571,306 28.22%
-
Net Worth 1,909,237 1,799,018 1,725,570 1,621,510 1,532,050 1,451,832 1,377,317 24.34%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,909,237 1,799,018 1,725,570 1,621,510 1,532,050 1,451,832 1,377,317 24.34%
NOSH 748,720 752,727 750,248 750,699 751,005 748,367 748,542 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.07% 9.26% 14.21% 13.65% 13.30% 14.18% 8.30% -
ROE 17.96% 12.89% 18.39% 18.27% 18.24% 20.21% 10.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 350.41 332.60 297.73 289.04 279.76 276.37 228.92 32.85%
EPS 45.80 30.80 42.30 39.47 37.20 39.20 19.00 79.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.39 2.30 2.16 2.04 1.94 1.84 24.32%
Adjusted Per Share Value based on latest NOSH - 750,181
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.36 21.34 19.04 18.50 17.91 17.63 14.61 32.83%
EPS 2.92 1.98 2.71 2.53 2.38 2.50 1.21 80.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1533 0.1471 0.1382 0.1306 0.1238 0.1174 24.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.10 5.30 6.20 4.72 4.58 4.26 3.60 -
P/RPS 1.46 1.59 2.08 1.63 1.64 1.54 1.57 -4.73%
P/EPS 11.14 17.21 14.66 11.96 12.31 10.87 18.95 -29.84%
EY 8.98 5.81 6.82 8.36 8.12 9.20 5.28 42.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.22 2.70 2.19 2.25 2.20 1.96 1.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 29/04/04 12/02/04 -
Price 5.60 5.35 6.10 4.68 4.74 4.48 3.58 -
P/RPS 1.60 1.61 2.05 1.62 1.69 1.62 1.56 1.70%
P/EPS 12.23 17.37 14.42 11.86 12.74 11.43 18.84 -25.04%
EY 8.18 5.76 6.93 8.43 7.85 8.75 5.31 33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.24 2.65 2.17 2.32 2.31 1.95 8.38%

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