[CDB] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 30.81%
YoY- 145.23%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 606,337 576,860 533,447 517,058 486,326 434,198 398,495 32.12%
PBT 134,569 113,878 95,013 103,383 81,431 43,011 33,517 151.54%
Tax -39,421 -31,358 -28,666 -30,043 -25,367 -9,811 -10,465 141.12%
NP 95,148 82,520 66,347 73,340 56,064 33,200 23,052 156.20%
-
NP to SH 95,148 82,520 66,347 73,340 56,064 33,200 23,052 156.20%
-
Tax Rate 29.29% 27.54% 30.17% 29.06% 31.15% 22.81% 31.22% -
Total Cost 511,189 494,340 467,100 443,718 430,262 400,998 375,443 22.73%
-
Net Worth 1,723,152 1,620,392 1,538,044 1,451,832 1,375,436 1,327,999 1,271,578 22.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,723,152 1,620,392 1,538,044 1,451,832 1,375,436 1,327,999 1,271,578 22.34%
NOSH 749,196 750,181 753,943 748,367 747,520 754,545 743,612 0.49%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 15.69% 14.31% 12.44% 14.18% 11.53% 7.65% 5.78% -
ROE 5.52% 5.09% 4.31% 5.05% 4.08% 2.50% 1.81% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 80.93 76.90 70.75 69.09 65.06 57.54 53.59 31.46%
EPS 12.70 11.00 8.80 9.80 7.50 4.40 3.10 154.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.16 2.04 1.94 1.84 1.76 1.71 21.73%
Adjusted Per Share Value based on latest NOSH - 748,367
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.17 4.92 4.55 4.41 4.15 3.70 3.40 32.06%
EPS 0.81 0.70 0.57 0.63 0.48 0.28 0.20 153.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1381 0.1311 0.1238 0.1172 0.1132 0.1084 22.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.20 4.72 4.58 4.26 3.60 3.72 3.84 -
P/RPS 7.66 6.14 6.47 6.17 5.53 6.46 7.17 4.48%
P/EPS 48.82 42.91 52.05 43.47 48.00 84.55 123.87 -46.09%
EY 2.05 2.33 1.92 2.30 2.08 1.18 0.81 85.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.19 2.25 2.20 1.96 2.11 2.25 12.86%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 14/02/05 26/10/04 22/07/04 29/04/04 12/02/04 29/10/03 22/07/03 -
Price 6.10 4.68 4.74 4.48 3.58 3.80 4.04 -
P/RPS 7.54 6.09 6.70 6.48 5.50 6.60 7.54 0.00%
P/EPS 48.03 42.55 53.86 45.71 47.73 86.36 130.32 -48.43%
EY 2.08 2.35 1.86 2.19 2.09 1.16 0.77 93.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.17 2.32 2.31 1.95 2.16 2.36 7.99%

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