[CDB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 59.07%
YoY- 157.9%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 1,311,781 625,895 2,233,703 1,627,365 1,050,505 517,058 1,713,529 -16.32%
PBT 244,097 84,784 446,843 312,274 198,396 103,383 201,536 13.63%
Tax -72,640 -26,824 -129,488 -90,067 -58,709 -30,043 -59,313 14.48%
NP 171,457 57,960 317,355 222,207 139,687 73,340 142,223 13.28%
-
NP to SH 171,457 57,960 317,355 222,207 139,687 73,340 142,223 13.28%
-
Tax Rate 29.76% 31.64% 28.98% 28.84% 29.59% 29.06% 29.43% -
Total Cost 1,140,324 567,935 1,916,348 1,405,158 910,818 443,718 1,571,306 -19.25%
-
Net Worth 1,909,237 1,799,018 1,725,570 1,621,510 1,532,050 1,451,832 1,377,317 24.34%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,909,237 1,799,018 1,725,570 1,621,510 1,532,050 1,451,832 1,377,317 24.34%
NOSH 748,720 752,727 750,248 750,699 751,005 748,367 748,542 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.07% 9.26% 14.21% 13.65% 13.30% 14.18% 8.30% -
ROE 8.98% 3.22% 18.39% 13.70% 9.12% 5.05% 10.33% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 175.20 83.15 297.73 216.78 139.88 69.09 228.92 -16.34%
EPS 22.90 7.70 42.30 29.60 18.60 9.80 19.00 13.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.39 2.30 2.16 2.04 1.94 1.84 24.32%
Adjusted Per Share Value based on latest NOSH - 750,181
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.18 5.34 19.04 13.87 8.95 4.41 14.61 -16.35%
EPS 1.46 0.49 2.71 1.89 1.19 0.63 1.21 13.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1533 0.1471 0.1382 0.1306 0.1238 0.1174 24.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.10 5.30 6.20 4.72 4.58 4.26 3.60 -
P/RPS 2.91 6.37 2.08 2.18 3.27 6.17 1.57 50.94%
P/EPS 22.27 68.83 14.66 15.95 24.62 43.47 18.95 11.37%
EY 4.49 1.45 6.82 6.27 4.06 2.30 5.28 -10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.22 2.70 2.19 2.25 2.20 1.96 1.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 29/04/04 12/02/04 -
Price 5.60 5.35 6.10 4.68 4.74 4.48 3.58 -
P/RPS 3.20 6.43 2.05 2.16 3.39 6.48 1.56 61.51%
P/EPS 24.45 69.48 14.42 15.81 25.48 45.71 18.84 18.99%
EY 4.09 1.44 6.93 6.32 3.92 2.19 5.31 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.24 2.65 2.17 2.32 2.31 1.95 8.38%

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