[CDB] QoQ Cumulative Quarter Result on 31-Oct-2001 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
05-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ--%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Revenue 597,406 287,772 747,042 553,116 0 272,750 907,803 -30.12%
PBT 101,069 50,322 121,921 89,810 0 46,749 189,985 -41.76%
Tax -29,000 -14,000 37,000 0 0 0 0 -
NP 72,069 36,322 158,921 89,810 0 46,749 189,985 -56.41%
-
NP to SH 72,069 36,322 158,921 89,810 0 46,749 189,985 -56.41%
-
Tax Rate 28.69% 27.82% -30.35% 0.00% - 0.00% 0.00% -
Total Cost 525,337 251,450 588,121 463,306 0 226,001 717,818 -23.46%
-
Net Worth 1,238,685 1,210,733 1,214,396 750,116 0 1,132,378 1,088,846 11.68%
Dividend
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Net Worth 1,238,685 1,210,733 1,214,396 750,116 0 1,132,378 1,088,846 11.68%
NOSH 750,718 756,708 749,627 750,116 749,919 749,919 750,928 -0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
NP Margin 12.06% 12.62% 21.27% 16.24% 0.00% 17.14% 20.93% -
ROE 5.82% 3.00% 13.09% 11.97% 0.00% 4.13% 17.45% -
Per Share
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
RPS 79.58 38.03 99.66 73.74 0.00 36.37 120.89 -30.10%
EPS 9.60 4.80 21.20 12.00 0.00 6.20 25.30 -56.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.62 1.00 0.00 1.51 1.45 11.70%
Adjusted Per Share Value based on latest NOSH - 750,405
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
RPS 5.09 2.45 6.37 4.71 0.00 2.32 7.74 -30.17%
EPS 0.61 0.31 1.35 0.77 0.00 0.40 1.62 -56.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1032 0.1035 0.0639 0.00 0.0965 0.0928 11.70%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 CAGR
Date 25/07/02 29/04/02 06/02/02 05/12/01 - 27/09/01 21/06/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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