[CDB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 22.23%
YoY- 41.47%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 3,529,990 3,445,220 2,884,324 2,742,197 2,623,562 2,503,580 2,233,703 35.78%
PBT 1,075,760 1,029,080 661,550 590,556 488,194 339,136 446,843 79.91%
Tax -305,218 -290,412 -190,595 -171,426 -145,280 -107,296 -129,488 77.39%
NP 770,542 738,668 470,955 419,129 342,914 231,840 317,355 80.94%
-
NP to SH 770,542 738,668 470,955 419,129 342,914 231,840 317,355 80.94%
-
Tax Rate 28.37% 28.22% 28.81% 29.03% 29.76% 31.64% 28.98% -
Total Cost 2,759,448 2,706,552 2,413,369 2,323,068 2,280,648 2,271,740 1,916,348 27.60%
-
Net Worth 2,068,770 2,432,199 2,249,785 2,055,634 1,909,237 1,799,018 1,725,570 12.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 802,023 - - - - - - -
Div Payout % 104.09% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,068,770 2,432,199 2,249,785 2,055,634 1,909,237 1,799,018 1,725,570 12.89%
NOSH 749,554 750,678 749,928 750,231 748,720 752,727 750,248 -0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.83% 21.44% 16.33% 15.28% 13.07% 9.26% 14.21% -
ROE 37.25% 30.37% 20.93% 20.39% 17.96% 12.89% 18.39% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 470.95 458.95 384.61 365.51 350.41 332.60 297.73 35.87%
EPS 102.80 98.40 62.80 55.87 45.80 30.80 42.30 81.05%
DPS 107.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 3.24 3.00 2.74 2.55 2.39 2.30 12.96%
Adjusted Per Share Value based on latest NOSH - 748,120
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.09 29.37 24.59 23.37 22.36 21.34 19.04 35.78%
EPS 6.57 6.30 4.01 3.57 2.92 1.98 2.71 80.75%
DPS 6.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1763 0.2073 0.1918 0.1752 0.1627 0.1533 0.1471 12.86%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.90 8.45 7.80 5.80 5.10 5.30 6.20 -
P/RPS 2.31 1.84 2.03 1.59 1.46 1.59 2.08 7.26%
P/EPS 10.60 8.59 12.42 10.38 11.14 17.21 14.66 -19.48%
EY 9.43 11.64 8.05 9.63 8.98 5.81 6.82 24.18%
DY 9.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.61 2.60 2.12 2.00 2.22 2.70 28.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 27/04/05 14/02/05 -
Price 11.50 11.20 7.85 6.20 5.60 5.35 6.10 -
P/RPS 2.44 2.44 2.04 1.70 1.60 1.61 2.05 12.34%
P/EPS 11.19 11.38 12.50 11.10 12.23 17.37 14.42 -15.59%
EY 8.94 8.79 8.00 9.01 8.18 5.76 6.93 18.56%
DY 9.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.46 2.62 2.26 2.20 2.24 2.65 35.40%

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