[CDB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 24.38%
YoY- 148.55%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 685,886 625,895 606,337 576,860 533,447 517,058 486,326 25.78%
PBT 159,312 84,784 134,569 113,878 95,013 103,383 81,431 56.48%
Tax -45,816 -26,824 -39,421 -31,358 -28,666 -30,043 -25,367 48.36%
NP 113,496 57,960 95,148 82,520 66,347 73,340 56,064 60.09%
-
NP to SH 113,496 57,960 95,148 82,520 66,347 73,340 56,064 60.09%
-
Tax Rate 28.76% 31.64% 29.29% 27.54% 30.17% 29.06% 31.15% -
Total Cost 572,390 567,935 511,189 494,340 467,100 443,718 430,262 20.98%
-
Net Worth 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 1,451,832 1,375,436 24.78%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 1,451,832 1,375,436 24.78%
NOSH 751,629 752,727 749,196 750,181 753,943 748,367 747,520 0.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.55% 9.26% 15.69% 14.31% 12.44% 14.18% 11.53% -
ROE 5.92% 3.22% 5.52% 5.09% 4.31% 5.05% 4.08% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 91.25 83.15 80.93 76.90 70.75 69.09 65.06 25.32%
EPS 15.10 7.70 12.70 11.00 8.80 9.80 7.50 59.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.39 2.30 2.16 2.04 1.94 1.84 24.32%
Adjusted Per Share Value based on latest NOSH - 750,181
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.85 5.34 5.17 4.92 4.55 4.41 4.15 25.74%
EPS 0.97 0.49 0.81 0.70 0.57 0.63 0.48 59.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1533 0.1469 0.1381 0.1311 0.1238 0.1172 24.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.10 5.30 6.20 4.72 4.58 4.26 3.60 -
P/RPS 5.59 6.37 7.66 6.14 6.47 6.17 5.53 0.72%
P/EPS 33.77 68.83 48.82 42.91 52.05 43.47 48.00 -20.91%
EY 2.96 1.45 2.05 2.33 1.92 2.30 2.08 26.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.22 2.70 2.19 2.25 2.20 1.96 1.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 29/04/04 12/02/04 -
Price 5.60 5.35 6.10 4.68 4.74 4.48 3.58 -
P/RPS 6.14 6.43 7.54 6.09 6.70 6.48 5.50 7.62%
P/EPS 37.09 69.48 48.03 42.55 53.86 45.71 47.73 -15.48%
EY 2.70 1.44 2.08 2.35 1.86 2.19 2.09 18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.24 2.65 2.17 2.32 2.31 1.95 8.38%

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