[CDB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 25.9%
YoY- 73.16%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 903,690 861,305 827,676 744,867 685,886 625,895 606,337 30.57%
PBT 280,610 257,270 218,634 198,821 159,312 84,784 134,569 63.43%
Tax -80,006 -72,603 -62,025 -55,930 -45,816 -26,824 -39,421 60.50%
NP 200,604 184,667 156,609 142,891 113,496 57,960 95,148 64.64%
-
NP to SH 200,604 184,667 156,609 142,891 113,496 57,960 95,148 64.64%
-
Tax Rate 28.51% 28.22% 28.37% 28.13% 28.76% 31.64% 29.29% -
Total Cost 703,086 676,638 671,067 601,976 572,390 567,935 511,189 23.74%
-
Net Worth 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 13.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 401,959 - - - - - - -
Div Payout % 200.37% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 13.17%
NOSH 751,325 750,678 749,325 748,120 751,629 752,727 749,196 0.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 22.20% 21.44% 18.92% 19.18% 16.55% 9.26% 15.69% -
ROE 9.67% 7.59% 6.97% 6.97% 5.92% 3.22% 5.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 120.28 114.74 110.46 99.57 91.25 83.15 80.93 30.32%
EPS 26.70 24.60 20.90 19.10 15.10 7.70 12.70 64.33%
DPS 53.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 3.24 3.00 2.74 2.55 2.39 2.30 12.96%
Adjusted Per Share Value based on latest NOSH - 748,120
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.70 7.34 7.06 6.35 5.85 5.34 5.17 30.51%
EPS 1.71 1.57 1.33 1.22 0.97 0.49 0.81 64.79%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.2073 0.1916 0.1747 0.1634 0.1533 0.1469 13.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 10.90 8.45 7.80 5.80 5.10 5.30 6.20 -
P/RPS 9.06 7.36 7.06 5.83 5.59 6.37 7.66 11.87%
P/EPS 40.82 34.35 37.32 30.37 33.77 68.83 48.82 -11.27%
EY 2.45 2.91 2.68 3.29 2.96 1.45 2.05 12.65%
DY 4.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.61 2.60 2.12 2.00 2.22 2.70 28.96%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 27/04/05 14/02/05 -
Price 11.50 11.20 7.85 6.20 5.60 5.35 6.10 -
P/RPS 9.56 9.76 7.11 6.23 6.14 6.43 7.54 17.19%
P/EPS 43.07 45.53 37.56 32.46 37.09 69.48 48.03 -7.02%
EY 2.32 2.20 2.66 3.08 2.70 1.44 2.08 7.57%
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 3.46 2.62 2.26 2.20 2.24 2.65 35.40%

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