[CDB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
14-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 7.11%
YoY- 123.14%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,742,197 2,623,562 2,503,580 2,233,703 2,169,820 2,101,010 2,068,232 20.66%
PBT 590,556 488,194 339,136 446,843 416,365 396,792 413,532 26.78%
Tax -171,426 -145,280 -107,296 -129,488 -120,089 -117,418 -120,172 26.69%
NP 419,129 342,914 231,840 317,355 296,276 279,374 293,360 26.82%
-
NP to SH 419,129 342,914 231,840 317,355 296,276 279,374 293,360 26.82%
-
Tax Rate 29.03% 29.76% 31.64% 28.98% 28.84% 29.59% 29.06% -
Total Cost 2,323,068 2,280,648 2,271,740 1,916,348 1,873,544 1,821,636 1,774,872 19.63%
-
Net Worth 2,055,634 1,909,237 1,799,018 1,725,570 1,621,510 1,532,050 1,451,832 26.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,055,634 1,909,237 1,799,018 1,725,570 1,621,510 1,532,050 1,451,832 26.06%
NOSH 750,231 748,720 752,727 750,248 750,699 751,005 748,367 0.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.28% 13.07% 9.26% 14.21% 13.65% 13.30% 14.18% -
ROE 20.39% 17.96% 12.89% 18.39% 18.27% 18.24% 20.21% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 365.51 350.41 332.60 297.73 289.04 279.76 276.37 20.46%
EPS 55.87 45.80 30.80 42.30 39.47 37.20 39.20 26.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.55 2.39 2.30 2.16 2.04 1.94 25.85%
Adjusted Per Share Value based on latest NOSH - 749,196
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 23.37 22.36 21.34 19.04 18.50 17.91 17.63 20.65%
EPS 3.57 2.92 1.98 2.71 2.53 2.38 2.50 26.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1752 0.1627 0.1533 0.1471 0.1382 0.1306 0.1238 26.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 5.80 5.10 5.30 6.20 4.72 4.58 4.26 -
P/RPS 1.59 1.46 1.59 2.08 1.63 1.64 1.54 2.15%
P/EPS 10.38 11.14 17.21 14.66 11.96 12.31 10.87 -3.02%
EY 9.63 8.98 5.81 6.82 8.36 8.12 9.20 3.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.00 2.22 2.70 2.19 2.25 2.20 -2.43%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 29/04/04 -
Price 6.20 5.60 5.35 6.10 4.68 4.74 4.48 -
P/RPS 1.70 1.60 1.61 2.05 1.62 1.69 1.62 3.26%
P/EPS 11.10 12.23 17.37 14.42 11.86 12.74 11.43 -1.93%
EY 9.01 8.18 5.76 6.93 8.43 7.85 8.75 1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.20 2.24 2.65 2.17 2.32 2.31 -1.44%

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