[CDB] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -83.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 398,495 394,510 369,724 322,434 309,634 287,772 193,926 61.84%
PBT 33,517 43,577 34,164 10,537 50,747 50,322 32,111 2.90%
Tax -10,465 -13,670 -11,300 -4,600 -15,000 -14,000 37,000 -
NP 23,052 29,907 22,864 5,937 35,747 36,322 69,111 -52.00%
-
NP to SH 23,052 29,907 22,864 5,937 35,747 36,322 69,111 -52.00%
-
Tax Rate 31.22% 31.37% 33.08% 43.66% 29.56% 27.82% -115.23% -
Total Cost 375,443 364,603 346,860 316,497 273,887 251,450 124,815 108.79%
-
Net Worth 1,271,578 1,248,617 1,266,890 1,231,927 1,228,803 1,210,733 1,216,954 2.97%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,271,578 1,248,617 1,266,890 1,231,927 1,228,803 1,210,733 1,216,954 2.97%
NOSH 743,612 747,675 749,639 742,124 744,729 756,708 751,206 -0.67%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.78% 7.58% 6.18% 1.84% 11.54% 12.62% 35.64% -
ROE 1.81% 2.40% 1.80% 0.48% 2.91% 3.00% 5.68% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 53.59 52.76 49.32 43.45 41.58 38.03 25.82 62.92%
EPS 3.10 4.00 3.05 0.80 4.80 4.80 9.20 -51.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.69 1.66 1.65 1.60 1.62 3.68%
Adjusted Per Share Value based on latest NOSH - 742,124
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.40 3.36 3.15 2.75 2.64 2.45 1.65 62.14%
EPS 0.20 0.25 0.19 0.05 0.30 0.31 0.59 -51.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1084 0.1064 0.108 0.105 0.1047 0.1032 0.1037 3.00%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 3.84 2.42 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.17 4.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 123.87 60.50 0.00 0.00 0.00 0.00 0.00 -
EY 0.81 1.65 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 2.25 1.45 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/07/03 06/05/03 11/02/03 29/10/02 25/07/02 29/04/02 06/02/02 -
Price 4.04 2.55 2.27 0.00 0.00 0.00 0.00 -
P/RPS 7.54 4.83 4.60 0.00 0.00 0.00 0.00 -
P/EPS 130.32 63.75 74.43 0.00 0.00 0.00 0.00 -
EY 0.77 1.57 1.34 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 2.36 1.53 1.34 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