[CDB] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
11-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.02%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,636,270 1,586,010 1,578,040 1,289,564 1,226,453 1,194,812 1,151,088 26.39%
PBT 160,140 154,188 174,308 145,770 148,808 202,138 201,288 -14.12%
Tax -45,261 -48,270 -54,680 -44,900 -44,800 -58,000 -56,000 -13.22%
NP 114,878 105,918 119,628 100,870 104,008 144,138 145,288 -14.48%
-
NP to SH 114,878 105,918 119,628 100,870 104,008 144,138 145,288 -14.48%
-
Tax Rate 28.26% 31.31% 31.37% 30.80% 30.11% 28.69% 27.82% -
Total Cost 1,521,392 1,480,092 1,458,412 1,188,694 1,122,445 1,050,674 1,005,800 31.73%
-
Net Worth 1,318,607 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 5.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,318,607 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 5.84%
NOSH 749,208 745,901 747,675 749,962 750,057 750,718 756,708 -0.66%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.02% 6.68% 7.58% 7.82% 8.48% 12.06% 12.62% -
ROE 8.71% 8.30% 9.58% 7.96% 8.35% 11.64% 12.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 218.40 212.63 211.06 171.95 163.51 159.16 152.12 27.23%
EPS 15.33 14.20 16.00 13.45 13.87 19.20 19.20 -13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.71 1.67 1.69 1.66 1.65 1.60 6.55%
Adjusted Per Share Value based on latest NOSH - 749,639
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.95 13.52 13.45 10.99 10.45 10.18 9.81 26.42%
EPS 0.98 0.90 1.02 0.86 0.89 1.23 1.24 -14.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1124 0.1087 0.1064 0.108 0.1061 0.1056 0.1032 5.85%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 3.72 3.84 2.42 0.00 0.00 0.00 0.00 -
P/RPS 1.70 1.81 1.15 0.00 0.00 0.00 0.00 -
P/EPS 24.26 27.04 15.13 0.00 0.00 0.00 0.00 -
EY 4.12 3.70 6.61 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 2.11 2.25 1.45 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/10/03 22/07/03 06/05/03 11/02/03 29/10/02 25/07/02 29/04/02 -
Price 3.80 4.04 2.55 2.27 0.00 0.00 0.00 -
P/RPS 1.74 1.90 1.21 1.32 0.00 0.00 0.00 -
P/EPS 24.78 28.45 15.94 16.88 0.00 0.00 0.00 -
EY 4.04 3.51 6.27 5.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.36 1.53 1.34 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