[CDB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 42.32%
YoY- 71.07%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,185,965 2,072,540 1,014,872 3,652,536 2,685,767 1,764,995 861,305 138.98%
PBT 1,058,716 683,547 339,029 1,087,139 793,184 537,880 257,270 156.57%
Tax -289,117 -187,227 -93,027 -281,486 -227,086 -152,609 -72,603 151.02%
NP 769,599 496,320 246,002 805,653 566,098 385,271 184,667 158.74%
-
NP to SH 769,599 496,320 246,002 805,653 566,098 385,271 184,667 158.74%
-
Tax Rate 27.31% 27.39% 27.44% 25.89% 28.63% 28.37% 28.22% -
Total Cost 2,416,366 1,576,220 768,870 2,846,883 2,119,669 1,379,724 676,638 133.45%
-
Net Worth 1,830,235 1,934,298 1,995,016 1,755,333 1,964,472 2,068,770 2,432,199 -17.25%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 1,263,912 513,563 - 832,658 401,142 401,011 - -
Div Payout % 164.23% 103.47% - 103.35% 70.86% 104.09% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,830,235 1,934,298 1,995,016 1,755,333 1,964,472 2,068,770 2,432,199 -17.25%
NOSH 750,096 749,728 750,006 750,142 749,798 749,554 750,678 -0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.16% 23.95% 24.24% 22.06% 21.08% 21.83% 21.44% -
ROE 42.05% 25.66% 12.33% 45.90% 28.82% 18.62% 7.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 424.74 276.44 135.32 486.91 358.20 235.47 114.74 139.10%
EPS 102.60 66.20 32.80 107.40 75.50 51.40 24.60 158.87%
DPS 168.50 68.50 0.00 111.00 53.50 53.50 0.00 -
NAPS 2.44 2.58 2.66 2.34 2.62 2.76 3.24 -17.21%
Adjusted Per Share Value based on latest NOSH - 750,956
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.16 17.67 8.65 31.13 22.89 15.04 7.34 139.04%
EPS 6.56 4.23 2.10 6.87 4.83 3.28 1.57 159.19%
DPS 10.77 4.38 0.00 7.10 3.42 3.42 0.00 -
NAPS 0.156 0.1649 0.1701 0.1496 0.1675 0.1763 0.2073 -17.25%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 21.50 23.00 18.70 15.20 12.50 10.90 8.45 -
P/RPS 5.06 8.32 13.82 3.12 3.49 4.63 7.36 -22.08%
P/EPS 20.96 34.74 57.01 14.15 16.56 21.21 34.35 -28.03%
EY 4.77 2.88 1.75 7.07 6.04 4.72 2.91 38.98%
DY 7.84 2.98 0.00 7.30 4.28 4.91 0.00 -
P/NAPS 8.81 8.91 7.03 6.50 4.77 3.95 2.61 124.85%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/10/07 20/07/07 03/05/07 14/02/07 20/10/06 20/07/06 03/05/06 -
Price 23.00 22.90 21.50 15.90 12.30 11.50 11.20 -
P/RPS 5.42 8.28 15.89 3.27 3.43 4.88 9.76 -32.41%
P/EPS 22.42 34.59 65.55 14.80 16.29 22.37 45.53 -37.61%
EY 4.46 2.89 1.53 6.75 6.14 4.47 2.20 60.11%
DY 7.33 2.99 0.00 6.98 4.35 4.65 0.00 -
P/NAPS 9.43 8.88 8.08 6.79 4.69 4.17 3.46 94.99%

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