[CDB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 793,005 394,510 1,289,564 919,840 597,406 287,772 747,042 4.07%
PBT 77,094 43,577 145,770 111,606 101,069 50,322 121,921 -26.39%
Tax -24,135 -13,670 -44,900 -33,600 -29,000 -14,000 37,000 -
NP 52,959 29,907 100,870 78,006 72,069 36,322 158,921 -52.03%
-
NP to SH 52,959 29,907 100,870 78,006 72,069 36,322 158,921 -52.03%
-
Tax Rate 31.31% 31.37% 30.80% 30.11% 28.69% 27.82% -30.35% -
Total Cost 740,046 364,603 1,188,694 841,834 525,337 251,450 588,121 16.60%
-
Net Worth 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 1,214,396 3.33%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 1,214,396 3.33%
NOSH 745,901 747,675 749,962 750,057 750,718 756,708 749,627 -0.33%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.68% 7.58% 7.82% 8.48% 12.06% 12.62% 21.27% -
ROE 4.15% 2.40% 7.96% 6.27% 5.82% 3.00% 13.09% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 106.31 52.76 171.95 122.64 79.58 38.03 99.66 4.41%
EPS 7.10 4.00 13.45 10.40 9.60 4.80 21.20 -51.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.69 1.66 1.65 1.60 1.62 3.68%
Adjusted Per Share Value based on latest NOSH - 742,124
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.76 3.36 10.99 7.84 5.09 2.45 6.37 4.05%
EPS 0.45 0.25 0.86 0.66 0.61 0.31 1.35 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.1064 0.108 0.1061 0.1056 0.1032 0.1035 3.33%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 3.84 2.42 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.61 4.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 54.08 60.50 0.00 0.00 0.00 0.00 0.00 -
EY 1.85 1.65 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 2.25 1.45 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/07/03 06/05/03 11/02/03 29/10/02 25/07/02 29/04/02 06/02/02 -
Price 4.04 2.55 2.27 0.00 0.00 0.00 0.00 -
P/RPS 3.80 4.83 1.32 0.00 0.00 0.00 0.00 -
P/EPS 56.90 63.75 16.88 0.00 0.00 0.00 0.00 -
EY 1.76 1.57 5.93 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 2.36 1.53 1.34 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