[CDB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 77.08%
YoY- -26.52%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 517,058 1,713,529 1,227,203 793,005 394,510 1,289,564 919,840 -31.86%
PBT 103,383 201,536 120,105 77,094 43,577 145,770 111,606 -4.96%
Tax -30,043 -59,313 -33,946 -24,135 -13,670 -44,900 -33,600 -7.18%
NP 73,340 142,223 86,159 52,959 29,907 100,870 78,006 -4.02%
-
NP to SH 73,340 142,223 86,159 52,959 29,907 100,870 78,006 -4.02%
-
Tax Rate 29.06% 29.43% 28.26% 31.31% 31.37% 30.80% 30.11% -
Total Cost 443,718 1,571,306 1,141,044 740,046 364,603 1,188,694 841,834 -34.72%
-
Net Worth 1,451,832 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 1,245,095 10.77%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,451,832 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 1,245,095 10.77%
NOSH 748,367 748,542 749,208 745,901 747,675 749,962 750,057 -0.15%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.18% 8.30% 7.02% 6.68% 7.58% 7.82% 8.48% -
ROE 5.05% 10.33% 6.53% 4.15% 2.40% 7.96% 6.27% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.09 228.92 163.80 106.31 52.76 171.95 122.64 -31.76%
EPS 9.80 19.00 11.50 7.10 4.00 13.45 10.40 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.84 1.76 1.71 1.67 1.69 1.66 10.93%
Adjusted Per Share Value based on latest NOSH - 743,612
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.41 14.61 10.46 6.76 3.36 10.99 7.84 -31.83%
EPS 0.63 1.21 0.73 0.45 0.25 0.86 0.66 -3.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1238 0.1174 0.1124 0.1087 0.1064 0.108 0.1061 10.82%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 4.26 3.60 3.72 3.84 2.42 0.00 0.00 -
P/RPS 6.17 1.57 2.27 3.61 4.59 0.00 0.00 -
P/EPS 43.47 18.95 32.35 54.08 60.50 0.00 0.00 -
EY 2.30 5.28 3.09 1.85 1.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.96 2.11 2.25 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 12/02/04 29/10/03 22/07/03 06/05/03 11/02/03 29/10/02 -
Price 4.48 3.58 3.80 4.04 2.55 2.27 0.00 -
P/RPS 6.48 1.56 2.32 3.80 4.83 1.32 0.00 -
P/EPS 45.71 18.84 33.04 56.90 63.75 16.88 0.00 -
EY 2.19 5.31 3.03 1.76 1.57 5.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.95 2.16 2.36 1.53 1.34 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