[CDB] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 18.6%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,713,529 1,636,270 1,586,010 1,578,040 1,289,564 1,226,453 1,194,812 27.08%
PBT 201,536 160,140 154,188 174,308 145,770 148,808 202,138 -0.19%
Tax -59,313 -45,261 -48,270 -54,680 -44,900 -44,800 -58,000 1.49%
NP 142,223 114,878 105,918 119,628 100,870 104,008 144,138 -0.88%
-
NP to SH 142,223 114,878 105,918 119,628 100,870 104,008 144,138 -0.88%
-
Tax Rate 29.43% 28.26% 31.31% 31.37% 30.80% 30.11% 28.69% -
Total Cost 1,571,306 1,521,392 1,480,092 1,458,412 1,188,694 1,122,445 1,050,674 30.68%
-
Net Worth 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 7.30%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 7.30%
NOSH 748,542 749,208 745,901 747,675 749,962 750,057 750,718 -0.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.30% 7.02% 6.68% 7.58% 7.82% 8.48% 12.06% -
ROE 10.33% 8.71% 8.30% 9.58% 7.96% 8.35% 11.64% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 228.92 218.40 212.63 211.06 171.95 163.51 159.16 27.33%
EPS 19.00 15.33 14.20 16.00 13.45 13.87 19.20 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.76 1.71 1.67 1.69 1.66 1.65 7.51%
Adjusted Per Share Value based on latest NOSH - 747,675
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.61 13.95 13.52 13.45 10.99 10.45 10.18 27.14%
EPS 1.21 0.98 0.90 1.02 0.86 0.89 1.23 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1124 0.1087 0.1064 0.108 0.1061 0.1056 7.29%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.60 3.72 3.84 2.42 0.00 0.00 0.00 -
P/RPS 1.57 1.70 1.81 1.15 0.00 0.00 0.00 -
P/EPS 18.95 24.26 27.04 15.13 0.00 0.00 0.00 -
EY 5.28 4.12 3.70 6.61 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.11 2.25 1.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/02/04 29/10/03 22/07/03 06/05/03 11/02/03 29/10/02 25/07/02 -
Price 3.58 3.80 4.04 2.55 2.27 0.00 0.00 -
P/RPS 1.56 1.74 1.90 1.21 1.32 0.00 0.00 -
P/EPS 18.84 24.78 28.45 15.94 16.88 0.00 0.00 -
EY 5.31 4.04 3.51 6.27 5.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.16 2.36 1.53 1.34 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