[CDB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -9.86%
YoY- 26.55%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 1,057,668 1,014,872 966,769 920,772 903,690 861,305 827,676 17.81%
PBT 344,518 339,029 293,955 255,304 280,610 257,270 218,634 35.52%
Tax -94,200 -93,027 -54,400 -74,477 -80,006 -72,603 -62,025 32.22%
NP 250,318 246,002 239,555 180,827 200,604 184,667 156,609 36.82%
-
NP to SH 250,318 246,002 239,555 180,827 200,604 184,667 156,609 36.82%
-
Tax Rate 27.34% 27.44% 18.51% 29.17% 28.51% 28.22% 28.37% -
Total Cost 807,350 768,870 727,214 739,945 703,086 676,638 671,067 13.15%
-
Net Worth 1,933,593 1,995,016 1,757,237 1,965,836 2,073,659 2,432,199 2,247,976 -9.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 513,376 - 431,799 - 401,959 - - -
Div Payout % 205.09% - 180.25% - 200.37% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,933,593 1,995,016 1,757,237 1,965,836 2,073,659 2,432,199 2,247,976 -9.58%
NOSH 749,455 750,006 750,956 750,319 751,325 750,678 749,325 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.67% 24.24% 24.78% 19.64% 22.20% 21.44% 18.92% -
ROE 12.95% 12.33% 13.63% 9.20% 9.67% 7.59% 6.97% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 141.12 135.32 128.74 122.72 120.28 114.74 110.46 17.79%
EPS 33.40 32.80 31.90 24.10 26.70 24.60 20.90 36.80%
DPS 68.50 0.00 57.50 0.00 53.50 0.00 0.00 -
NAPS 2.58 2.66 2.34 2.62 2.76 3.24 3.00 -9.59%
Adjusted Per Share Value based on latest NOSH - 750,319
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.02 8.65 8.24 7.85 7.70 7.34 7.06 17.79%
EPS 2.13 2.10 2.04 1.54 1.71 1.57 1.33 37.00%
DPS 4.38 0.00 3.68 0.00 3.43 0.00 0.00 -
NAPS 0.1648 0.1701 0.1498 0.1676 0.1768 0.2073 0.1916 -9.58%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 23.00 18.70 15.20 12.50 10.90 8.45 7.80 -
P/RPS 16.30 13.82 11.81 10.19 9.06 7.36 7.06 74.95%
P/EPS 68.86 57.01 47.65 51.87 40.82 34.35 37.32 50.60%
EY 1.45 1.75 2.10 1.93 2.45 2.91 2.68 -33.67%
DY 2.98 0.00 3.78 0.00 4.91 0.00 0.00 -
P/NAPS 8.91 7.03 6.50 4.77 3.95 2.61 2.60 127.81%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/07/07 03/05/07 14/02/07 20/10/06 20/07/06 03/05/06 15/02/06 -
Price 22.90 21.50 15.90 12.30 11.50 11.20 7.85 -
P/RPS 16.23 15.89 12.35 10.02 9.56 9.76 7.11 73.62%
P/EPS 68.56 65.55 49.84 51.04 43.07 45.53 37.56 49.52%
EY 1.46 1.53 2.01 1.96 2.32 2.20 2.66 -33.03%
DY 2.99 0.00 3.62 0.00 4.65 0.00 0.00 -
P/NAPS 8.88 8.08 6.79 4.69 4.17 3.46 2.62 126.14%

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