[CDB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -70.35%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,713,529 1,227,203 793,005 394,510 1,289,564 919,840 597,406 101.48%
PBT 201,536 120,105 77,094 43,577 145,770 111,606 101,069 58.22%
Tax -59,313 -33,946 -24,135 -13,670 -44,900 -33,600 -29,000 60.91%
NP 142,223 86,159 52,959 29,907 100,870 78,006 72,069 57.13%
-
NP to SH 142,223 86,159 52,959 29,907 100,870 78,006 72,069 57.13%
-
Tax Rate 29.43% 28.26% 31.31% 31.37% 30.80% 30.11% 28.69% -
Total Cost 1,571,306 1,141,044 740,046 364,603 1,188,694 841,834 525,337 107.18%
-
Net Worth 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 7.30%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,377,317 1,318,607 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 7.30%
NOSH 748,542 749,208 745,901 747,675 749,962 750,057 750,718 -0.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.30% 7.02% 6.68% 7.58% 7.82% 8.48% 12.06% -
ROE 10.33% 6.53% 4.15% 2.40% 7.96% 6.27% 5.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 228.92 163.80 106.31 52.76 171.95 122.64 79.58 101.87%
EPS 19.00 11.50 7.10 4.00 13.45 10.40 9.60 57.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.76 1.71 1.67 1.69 1.66 1.65 7.51%
Adjusted Per Share Value based on latest NOSH - 747,675
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.61 10.46 6.76 3.36 10.99 7.84 5.09 101.58%
EPS 1.21 0.73 0.45 0.25 0.86 0.66 0.61 57.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1174 0.1124 0.1087 0.1064 0.108 0.1061 0.1056 7.29%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.60 3.72 3.84 2.42 0.00 0.00 0.00 -
P/RPS 1.57 2.27 3.61 4.59 0.00 0.00 0.00 -
P/EPS 18.95 32.35 54.08 60.50 0.00 0.00 0.00 -
EY 5.28 3.09 1.85 1.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.11 2.25 1.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/02/04 29/10/03 22/07/03 06/05/03 11/02/03 29/10/02 25/07/02 -
Price 3.58 3.80 4.04 2.55 2.27 0.00 0.00 -
P/RPS 1.56 2.32 3.80 4.83 1.32 0.00 0.00 -
P/EPS 18.84 33.04 56.90 63.75 16.88 0.00 0.00 -
EY 5.31 3.03 1.76 1.57 5.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.16 2.36 1.53 1.34 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