[CDB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -60.79%
YoY- 218.61%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 3,652,536 2,685,767 1,764,995 861,305 2,884,324 2,056,648 1,311,781 97.55%
PBT 1,087,139 793,184 537,880 257,270 661,550 442,917 244,097 169.96%
Tax -281,486 -227,086 -152,609 -72,603 -190,595 -128,570 -72,640 146.10%
NP 805,653 566,098 385,271 184,667 470,955 314,347 171,457 179.75%
-
NP to SH 805,653 566,098 385,271 184,667 470,955 314,347 171,457 179.75%
-
Tax Rate 25.89% 28.63% 28.37% 28.22% 28.81% 29.03% 29.76% -
Total Cost 2,846,883 2,119,669 1,379,724 676,638 2,413,369 1,742,301 1,140,324 83.72%
-
Net Worth 1,755,333 1,964,472 2,068,770 2,432,199 2,249,785 2,055,634 1,909,237 -5.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 832,658 401,142 401,011 - - - - -
Div Payout % 103.35% 70.86% 104.09% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,755,333 1,964,472 2,068,770 2,432,199 2,249,785 2,055,634 1,909,237 -5.43%
NOSH 750,142 749,798 749,554 750,678 749,928 750,231 748,720 0.12%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.06% 21.08% 21.83% 21.44% 16.33% 15.28% 13.07% -
ROE 45.90% 28.82% 18.62% 7.59% 20.93% 15.29% 8.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 486.91 358.20 235.47 114.74 384.61 274.14 175.20 97.30%
EPS 107.40 75.50 51.40 24.60 62.80 41.90 22.90 179.39%
DPS 111.00 53.50 53.50 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.62 2.76 3.24 3.00 2.74 2.55 -5.55%
Adjusted Per Share Value based on latest NOSH - 750,678
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 31.13 22.89 15.04 7.34 24.59 17.53 11.18 97.55%
EPS 6.87 4.83 3.28 1.57 4.01 2.68 1.46 180.01%
DPS 7.10 3.42 3.42 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1675 0.1763 0.2073 0.1918 0.1752 0.1627 -5.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 15.20 12.50 10.90 8.45 7.80 5.80 5.10 -
P/RPS 3.12 3.49 4.63 7.36 2.03 2.12 2.91 4.74%
P/EPS 14.15 16.56 21.21 34.35 12.42 13.84 22.27 -26.03%
EY 7.07 6.04 4.72 2.91 8.05 7.22 4.49 35.23%
DY 7.30 4.28 4.91 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 4.77 3.95 2.61 2.60 2.12 2.00 118.93%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 20/10/06 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 -
Price 15.90 12.30 11.50 11.20 7.85 6.20 5.60 -
P/RPS 3.27 3.43 4.88 9.76 2.04 2.26 3.20 1.44%
P/EPS 14.80 16.29 22.37 45.53 12.50 14.80 24.45 -28.37%
EY 6.75 6.14 4.47 2.20 8.00 6.76 4.09 39.52%
DY 6.98 4.35 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 4.69 4.17 3.46 2.62 2.26 2.20 111.54%

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