[CDB] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
14-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 15.3%
YoY- 69.71%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 744,867 685,886 625,895 606,337 576,860 533,447 517,058 27.52%
PBT 198,821 159,312 84,784 134,569 113,878 95,013 103,383 54.58%
Tax -55,930 -45,816 -26,824 -39,421 -31,358 -28,666 -30,043 51.27%
NP 142,891 113,496 57,960 95,148 82,520 66,347 73,340 55.93%
-
NP to SH 142,891 113,496 57,960 95,148 82,520 66,347 73,340 55.93%
-
Tax Rate 28.13% 28.76% 31.64% 29.29% 27.54% 30.17% 29.06% -
Total Cost 601,976 572,390 567,935 511,189 494,340 467,100 443,718 22.52%
-
Net Worth 2,049,849 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 1,451,832 25.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,049,849 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 1,451,832 25.82%
NOSH 748,120 751,629 752,727 749,196 750,181 753,943 748,367 -0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 19.18% 16.55% 9.26% 15.69% 14.31% 12.44% 14.18% -
ROE 6.97% 5.92% 3.22% 5.52% 5.09% 4.31% 5.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 99.57 91.25 83.15 80.93 76.90 70.75 69.09 27.55%
EPS 19.10 15.10 7.70 12.70 11.00 8.80 9.80 55.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.55 2.39 2.30 2.16 2.04 1.94 25.85%
Adjusted Per Share Value based on latest NOSH - 749,196
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.35 5.85 5.34 5.17 4.92 4.55 4.41 27.48%
EPS 1.22 0.97 0.49 0.81 0.70 0.57 0.63 55.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1634 0.1533 0.1469 0.1381 0.1311 0.1238 25.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 5.80 5.10 5.30 6.20 4.72 4.58 4.26 -
P/RPS 5.83 5.59 6.37 7.66 6.14 6.47 6.17 -3.70%
P/EPS 30.37 33.77 68.83 48.82 42.91 52.05 43.47 -21.24%
EY 3.29 2.96 1.45 2.05 2.33 1.92 2.30 26.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.00 2.22 2.70 2.19 2.25 2.20 -2.43%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 29/04/04 -
Price 6.20 5.60 5.35 6.10 4.68 4.74 4.48 -
P/RPS 6.23 6.14 6.43 7.54 6.09 6.70 6.48 -2.58%
P/EPS 32.46 37.09 69.48 48.03 42.55 53.86 45.71 -20.38%
EY 3.08 2.70 1.44 2.08 2.35 1.86 2.19 25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.20 2.24 2.65 2.17 2.32 2.31 -1.44%

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