[CDB] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1.58%
YoY- -16.99%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Revenue 394,510 369,724 322,434 309,634 287,772 193,926 280,366 27.32%
PBT 43,577 34,164 10,537 50,747 50,322 32,111 43,061 0.84%
Tax -13,670 -11,300 -4,600 -15,000 -14,000 37,000 0 -
NP 29,907 22,864 5,937 35,747 36,322 69,111 43,061 -22.72%
-
NP to SH 29,907 22,864 5,937 35,747 36,322 69,111 43,061 -22.72%
-
Tax Rate 31.37% 33.08% 43.66% 29.56% 27.82% -115.23% 0.00% -
Total Cost 364,603 346,860 316,497 273,887 251,450 124,815 237,305 35.49%
-
Net Worth 1,248,617 1,266,890 1,231,927 1,228,803 1,210,733 1,216,954 750,405 43.35%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Net Worth 1,248,617 1,266,890 1,231,927 1,228,803 1,210,733 1,216,954 750,405 43.35%
NOSH 747,675 749,639 742,124 744,729 756,708 751,206 750,405 -0.25%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
NP Margin 7.58% 6.18% 1.84% 11.54% 12.62% 35.64% 15.36% -
ROE 2.40% 1.80% 0.48% 2.91% 3.00% 5.68% 5.74% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
RPS 52.76 49.32 43.45 41.58 38.03 25.82 37.36 27.65%
EPS 4.00 3.05 0.80 4.80 4.80 9.20 5.70 -22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.69 1.66 1.65 1.60 1.62 1.00 43.72%
Adjusted Per Share Value based on latest NOSH - 744,729
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
RPS 3.36 3.15 2.75 2.64 2.45 1.65 2.39 27.24%
EPS 0.25 0.19 0.05 0.30 0.31 0.59 0.37 -24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.108 0.105 0.1047 0.1032 0.1037 0.064 43.27%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 60.50 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.65 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 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Date 06/05/03 11/02/03 29/10/02 25/07/02 29/04/02 06/02/02 05/12/01 -
Price 2.55 2.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.83 4.60 0.00 0.00 0.00 0.00 0.00 -
P/EPS 63.75 74.43 0.00 0.00 0.00 0.00 0.00 -
EY 1.57 1.34 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 1.53 1.34 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