[CDB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 30.8%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 486,326 434,198 398,495 394,510 369,724 322,434 309,634 35.00%
PBT 81,431 43,011 33,517 43,577 34,164 10,537 50,747 36.94%
Tax -25,367 -9,811 -10,465 -13,670 -11,300 -4,600 -15,000 41.80%
NP 56,064 33,200 23,052 29,907 22,864 5,937 35,747 34.87%
-
NP to SH 56,064 33,200 23,052 29,907 22,864 5,937 35,747 34.87%
-
Tax Rate 31.15% 22.81% 31.22% 31.37% 33.08% 43.66% 29.56% -
Total Cost 430,262 400,998 375,443 364,603 346,860 316,497 273,887 35.02%
-
Net Worth 1,375,436 1,327,999 1,271,578 1,248,617 1,266,890 1,231,927 1,228,803 7.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,375,436 1,327,999 1,271,578 1,248,617 1,266,890 1,231,927 1,228,803 7.78%
NOSH 747,520 754,545 743,612 747,675 749,639 742,124 744,729 0.24%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.53% 7.65% 5.78% 7.58% 6.18% 1.84% 11.54% -
ROE 4.08% 2.50% 1.81% 2.40% 1.80% 0.48% 2.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 65.06 57.54 53.59 52.76 49.32 43.45 41.58 34.66%
EPS 7.50 4.40 3.10 4.00 3.05 0.80 4.80 34.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.76 1.71 1.67 1.69 1.66 1.65 7.51%
Adjusted Per Share Value based on latest NOSH - 747,675
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.15 3.70 3.40 3.36 3.15 2.75 2.64 35.08%
EPS 0.48 0.28 0.20 0.25 0.19 0.05 0.30 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1172 0.1132 0.1084 0.1064 0.108 0.105 0.1047 7.78%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 3.60 3.72 3.84 2.42 0.00 0.00 0.00 -
P/RPS 5.53 6.46 7.17 4.59 0.00 0.00 0.00 -
P/EPS 48.00 84.55 123.87 60.50 0.00 0.00 0.00 -
EY 2.08 1.18 0.81 1.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.11 2.25 1.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 12/02/04 29/10/03 22/07/03 06/05/03 11/02/03 29/10/02 25/07/02 -
Price 3.58 3.80 4.04 2.55 2.27 0.00 0.00 -
P/RPS 5.50 6.60 7.54 4.83 4.60 0.00 0.00 -
P/EPS 47.73 86.36 130.32 63.75 74.43 0.00 0.00 -
EY 2.09 1.16 0.77 1.57 1.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.16 2.36 1.53 1.34 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