[CDB] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 106.27%
YoY- 145.23%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,233,703 2,169,820 2,101,010 2,068,232 1,713,529 1,636,270 1,586,010 25.51%
PBT 446,843 416,365 396,792 413,532 201,536 160,140 154,188 102.61%
Tax -129,488 -120,089 -117,418 -120,172 -59,313 -45,261 -48,270 92.48%
NP 317,355 296,276 279,374 293,360 142,223 114,878 105,918 107.14%
-
NP to SH 317,355 296,276 279,374 293,360 142,223 114,878 105,918 107.14%
-
Tax Rate 28.98% 28.84% 29.59% 29.06% 29.43% 28.26% 31.31% -
Total Cost 1,916,348 1,873,544 1,821,636 1,774,872 1,571,306 1,521,392 1,480,092 18.69%
-
Net Worth 1,725,570 1,621,510 1,532,050 1,451,832 1,377,317 1,318,607 1,275,491 22.20%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,725,570 1,621,510 1,532,050 1,451,832 1,377,317 1,318,607 1,275,491 22.20%
NOSH 750,248 750,699 751,005 748,367 748,542 749,208 745,901 0.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.21% 13.65% 13.30% 14.18% 8.30% 7.02% 6.68% -
ROE 18.39% 18.27% 18.24% 20.21% 10.33% 8.71% 8.30% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 297.73 289.04 279.76 276.37 228.92 218.40 212.63 25.03%
EPS 42.30 39.47 37.20 39.20 19.00 15.33 14.20 106.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.16 2.04 1.94 1.84 1.76 1.71 21.73%
Adjusted Per Share Value based on latest NOSH - 748,367
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.04 18.50 17.91 17.63 14.61 13.95 13.52 25.50%
EPS 2.71 2.53 2.38 2.50 1.21 0.98 0.90 107.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1382 0.1306 0.1238 0.1174 0.1124 0.1087 22.23%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.20 4.72 4.58 4.26 3.60 3.72 3.84 -
P/RPS 2.08 1.63 1.64 1.54 1.57 1.70 1.81 9.66%
P/EPS 14.66 11.96 12.31 10.87 18.95 24.26 27.04 -33.38%
EY 6.82 8.36 8.12 9.20 5.28 4.12 3.70 50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.19 2.25 2.20 1.96 2.11 2.25 12.86%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 14/02/05 26/10/04 22/07/04 29/04/04 12/02/04 29/10/03 22/07/03 -
Price 6.10 4.68 4.74 4.48 3.58 3.80 4.04 -
P/RPS 2.05 1.62 1.69 1.62 1.56 1.74 1.90 5.17%
P/EPS 14.42 11.86 12.74 11.43 18.84 24.78 28.45 -36.29%
EY 6.93 8.43 7.85 8.75 5.31 4.04 3.51 57.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.17 2.32 2.31 1.95 2.16 2.36 7.99%

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