[CDB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 56.84%
YoY- 218.61%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 3,652,536 3,581,022 3,529,990 3,445,220 2,884,324 2,742,197 2,623,562 24.60%
PBT 1,087,139 1,057,578 1,075,760 1,029,080 661,550 590,556 488,194 70.27%
Tax -281,486 -302,781 -305,218 -290,412 -190,595 -171,426 -145,280 55.23%
NP 805,653 754,797 770,542 738,668 470,955 419,129 342,914 76.45%
-
NP to SH 805,653 754,797 770,542 738,668 470,955 419,129 342,914 76.45%
-
Tax Rate 25.89% 28.63% 28.37% 28.22% 28.81% 29.03% 29.76% -
Total Cost 2,846,883 2,826,225 2,759,448 2,706,552 2,413,369 2,323,068 2,280,648 15.88%
-
Net Worth 1,755,333 1,964,472 2,068,770 2,432,199 2,249,785 2,055,634 1,909,237 -5.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 832,658 534,856 802,023 - - - - -
Div Payout % 103.35% 70.86% 104.09% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,755,333 1,964,472 2,068,770 2,432,199 2,249,785 2,055,634 1,909,237 -5.43%
NOSH 750,142 749,798 749,554 750,678 749,928 750,231 748,720 0.12%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.06% 21.08% 21.83% 21.44% 16.33% 15.28% 13.07% -
ROE 45.90% 38.42% 37.25% 30.37% 20.93% 20.39% 17.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 486.91 477.60 470.95 458.95 384.61 365.51 350.41 24.44%
EPS 107.40 100.67 102.80 98.40 62.80 55.87 45.80 76.23%
DPS 111.00 71.33 107.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.62 2.76 3.24 3.00 2.74 2.55 -5.55%
Adjusted Per Share Value based on latest NOSH - 750,678
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.13 30.52 30.09 29.37 24.59 23.37 22.36 24.60%
EPS 6.87 6.43 6.57 6.30 4.01 3.57 2.92 76.61%
DPS 7.10 4.56 6.84 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1675 0.1763 0.2073 0.1918 0.1752 0.1627 -5.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 15.20 12.50 10.90 8.45 7.80 5.80 5.10 -
P/RPS 3.12 2.62 2.31 1.84 2.03 1.59 1.46 65.67%
P/EPS 14.15 12.42 10.60 8.59 12.42 10.38 11.14 17.23%
EY 7.07 8.05 9.43 11.64 8.05 9.63 8.98 -14.69%
DY 7.30 5.71 9.82 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 4.77 3.95 2.61 2.60 2.12 2.00 118.93%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 20/10/06 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 -
Price 15.90 12.30 11.50 11.20 7.85 6.20 5.60 -
P/RPS 3.27 2.58 2.44 2.44 2.04 1.70 1.60 60.83%
P/EPS 14.80 12.22 11.19 11.38 12.50 11.10 12.23 13.52%
EY 6.75 8.18 8.94 8.79 8.00 9.01 8.18 -11.99%
DY 6.98 5.80 9.30 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 4.69 4.17 3.46 2.62 2.26 2.20 111.54%

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