[CDB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 98.42%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Revenue 394,510 1,289,564 919,840 597,406 287,772 747,042 553,116 -21.26%
PBT 43,577 145,770 111,606 101,069 50,322 121,921 89,810 -40.04%
Tax -13,670 -44,900 -33,600 -29,000 -14,000 37,000 0 -
NP 29,907 100,870 78,006 72,069 36,322 158,921 89,810 -54.05%
-
NP to SH 29,907 100,870 78,006 72,069 36,322 158,921 89,810 -54.05%
-
Tax Rate 31.37% 30.80% 30.11% 28.69% 27.82% -30.35% 0.00% -
Total Cost 364,603 1,188,694 841,834 525,337 251,450 588,121 463,306 -15.58%
-
Net Worth 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 1,214,396 750,116 43.39%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Net Worth 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 1,214,396 750,116 43.39%
NOSH 747,675 749,962 750,057 750,718 756,708 749,627 750,116 -0.23%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
NP Margin 7.58% 7.82% 8.48% 12.06% 12.62% 21.27% 16.24% -
ROE 2.40% 7.96% 6.27% 5.82% 3.00% 13.09% 11.97% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
RPS 52.76 171.95 122.64 79.58 38.03 99.66 73.74 -21.08%
EPS 4.00 13.45 10.40 9.60 4.80 21.20 12.00 -54.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.69 1.66 1.65 1.60 1.62 1.00 43.72%
Adjusted Per Share Value based on latest NOSH - 744,729
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
RPS 3.36 10.99 7.84 5.09 2.45 6.37 4.71 -21.25%
EPS 0.25 0.86 0.66 0.61 0.31 1.35 0.77 -54.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.108 0.1061 0.1056 0.1032 0.1035 0.0639 43.42%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 60.50 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Date 06/05/03 11/02/03 29/10/02 25/07/02 29/04/02 06/02/02 05/12/01 -
Price 2.55 2.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.83 1.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 63.75 16.88 0.00 0.00 0.00 0.00 0.00 -
EY 1.57 5.93 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.34 0.00 0.00 0.00 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