[CDB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -26.95%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,884,324 2,742,197 2,623,562 2,503,580 2,233,703 2,169,820 2,101,010 23.45%
PBT 661,550 590,556 488,194 339,136 446,843 416,365 396,792 40.47%
Tax -190,595 -171,426 -145,280 -107,296 -129,488 -120,089 -117,418 37.99%
NP 470,955 419,129 342,914 231,840 317,355 296,276 279,374 41.50%
-
NP to SH 470,955 419,129 342,914 231,840 317,355 296,276 279,374 41.50%
-
Tax Rate 28.81% 29.03% 29.76% 31.64% 28.98% 28.84% 29.59% -
Total Cost 2,413,369 2,323,068 2,280,648 2,271,740 1,916,348 1,873,544 1,821,636 20.56%
-
Net Worth 2,249,785 2,055,634 1,909,237 1,799,018 1,725,570 1,621,510 1,532,050 29.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,249,785 2,055,634 1,909,237 1,799,018 1,725,570 1,621,510 1,532,050 29.10%
NOSH 749,928 750,231 748,720 752,727 750,248 750,699 751,005 -0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.33% 15.28% 13.07% 9.26% 14.21% 13.65% 13.30% -
ROE 20.93% 20.39% 17.96% 12.89% 18.39% 18.27% 18.24% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 384.61 365.51 350.41 332.60 297.73 289.04 279.76 23.56%
EPS 62.80 55.87 45.80 30.80 42.30 39.47 37.20 41.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.74 2.55 2.39 2.30 2.16 2.04 29.22%
Adjusted Per Share Value based on latest NOSH - 752,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.59 23.37 22.36 21.34 19.04 18.50 17.91 23.45%
EPS 4.01 3.57 2.92 1.98 2.71 2.53 2.38 41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1752 0.1627 0.1533 0.1471 0.1382 0.1306 29.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.80 5.80 5.10 5.30 6.20 4.72 4.58 -
P/RPS 2.03 1.59 1.46 1.59 2.08 1.63 1.64 15.23%
P/EPS 12.42 10.38 11.14 17.21 14.66 11.96 12.31 0.59%
EY 8.05 9.63 8.98 5.81 6.82 8.36 8.12 -0.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.12 2.00 2.22 2.70 2.19 2.25 10.08%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 15/02/06 26/10/05 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 -
Price 7.85 6.20 5.60 5.35 6.10 4.68 4.74 -
P/RPS 2.04 1.70 1.60 1.61 2.05 1.62 1.69 13.33%
P/EPS 12.50 11.10 12.23 17.37 14.42 11.86 12.74 -1.25%
EY 8.00 9.01 8.18 5.76 6.93 8.43 7.85 1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.26 2.20 2.24 2.65 2.17 2.32 8.42%

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