[CDB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -39.08%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 827,676 744,867 685,886 625,895 606,337 576,860 533,447 33.91%
PBT 218,634 198,821 159,312 84,784 134,569 113,878 95,013 74.03%
Tax -62,025 -55,930 -45,816 -26,824 -39,421 -31,358 -28,666 67.05%
NP 156,609 142,891 113,496 57,960 95,148 82,520 66,347 77.00%
-
NP to SH 156,609 142,891 113,496 57,960 95,148 82,520 66,347 77.00%
-
Tax Rate 28.37% 28.13% 28.76% 31.64% 29.29% 27.54% 30.17% -
Total Cost 671,067 601,976 572,390 567,935 511,189 494,340 467,100 27.23%
-
Net Worth 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 28.70%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 28.70%
NOSH 749,325 748,120 751,629 752,727 749,196 750,181 753,943 -0.40%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 18.92% 19.18% 16.55% 9.26% 15.69% 14.31% 12.44% -
ROE 6.97% 6.97% 5.92% 3.22% 5.52% 5.09% 4.31% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 110.46 99.57 91.25 83.15 80.93 76.90 70.75 34.47%
EPS 20.90 19.10 15.10 7.70 12.70 11.00 8.80 77.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.74 2.55 2.39 2.30 2.16 2.04 29.22%
Adjusted Per Share Value based on latest NOSH - 752,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.06 6.35 5.85 5.34 5.17 4.92 4.55 33.92%
EPS 1.33 1.22 0.97 0.49 0.81 0.70 0.57 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1747 0.1634 0.1533 0.1469 0.1381 0.1311 28.69%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.80 5.80 5.10 5.30 6.20 4.72 4.58 -
P/RPS 7.06 5.83 5.59 6.37 7.66 6.14 6.47 5.97%
P/EPS 37.32 30.37 33.77 68.83 48.82 42.91 52.05 -19.84%
EY 2.68 3.29 2.96 1.45 2.05 2.33 1.92 24.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.12 2.00 2.22 2.70 2.19 2.25 10.08%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 15/02/06 26/10/05 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 -
Price 7.85 6.20 5.60 5.35 6.10 4.68 4.74 -
P/RPS 7.11 6.23 6.14 6.43 7.54 6.09 6.70 4.02%
P/EPS 37.56 32.46 37.09 69.48 48.03 42.55 53.86 -21.30%
EY 2.66 3.08 2.70 1.44 2.08 2.35 1.86 26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.26 2.20 2.24 2.65 2.17 2.32 8.42%

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