[CDB] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 62.69%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,050,505 517,058 1,713,529 1,227,203 793,005 394,510 1,289,564 -12.78%
PBT 198,396 103,383 201,536 120,105 77,094 43,577 145,770 22.83%
Tax -58,709 -30,043 -59,313 -33,946 -24,135 -13,670 -44,900 19.59%
NP 139,687 73,340 142,223 86,159 52,959 29,907 100,870 24.26%
-
NP to SH 139,687 73,340 142,223 86,159 52,959 29,907 100,870 24.26%
-
Tax Rate 29.59% 29.06% 29.43% 28.26% 31.31% 31.37% 30.80% -
Total Cost 910,818 443,718 1,571,306 1,141,044 740,046 364,603 1,188,694 -16.27%
-
Net Worth 1,532,050 1,451,832 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 13.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,532,050 1,451,832 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 13.48%
NOSH 751,005 748,367 748,542 749,208 745,901 747,675 749,962 0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.30% 14.18% 8.30% 7.02% 6.68% 7.58% 7.82% -
ROE 9.12% 5.05% 10.33% 6.53% 4.15% 2.40% 7.96% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 139.88 69.09 228.92 163.80 106.31 52.76 171.95 -12.86%
EPS 18.60 9.80 19.00 11.50 7.10 4.00 13.45 24.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.94 1.84 1.76 1.71 1.67 1.69 13.38%
Adjusted Per Share Value based on latest NOSH - 754,545
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.95 4.41 14.61 10.46 6.76 3.36 10.99 -12.80%
EPS 1.19 0.63 1.21 0.73 0.45 0.25 0.86 24.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 0.1238 0.1174 0.1124 0.1087 0.1064 0.108 13.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.58 4.26 3.60 3.72 3.84 2.42 0.00 -
P/RPS 3.27 6.17 1.57 2.27 3.61 4.59 0.00 -
P/EPS 24.62 43.47 18.95 32.35 54.08 60.50 0.00 -
EY 4.06 2.30 5.28 3.09 1.85 1.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.20 1.96 2.11 2.25 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 22/07/04 29/04/04 12/02/04 29/10/03 22/07/03 06/05/03 11/02/03 -
Price 4.74 4.48 3.58 3.80 4.04 2.55 2.27 -
P/RPS 3.39 6.48 1.56 2.32 3.80 4.83 1.32 87.64%
P/EPS 25.48 45.71 18.84 33.04 56.90 63.75 16.88 31.62%
EY 3.92 2.19 5.31 3.03 1.76 1.57 5.93 -24.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.31 1.95 2.16 2.36 1.53 1.34 44.23%

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