[CDB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 17.92%
YoY- 218.61%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 966,769 920,772 903,690 861,305 827,676 744,867 685,886 25.63%
PBT 293,955 255,304 280,610 257,270 218,634 198,821 159,312 50.26%
Tax -54,400 -74,477 -80,006 -72,603 -62,025 -55,930 -45,816 12.09%
NP 239,555 180,827 200,604 184,667 156,609 142,891 113,496 64.32%
-
NP to SH 239,555 180,827 200,604 184,667 156,609 142,891 113,496 64.32%
-
Tax Rate 18.51% 29.17% 28.51% 28.22% 28.37% 28.13% 28.76% -
Total Cost 727,214 739,945 703,086 676,638 671,067 601,976 572,390 17.25%
-
Net Worth 1,757,237 1,965,836 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 -5.60%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 431,799 - 401,959 - - - - -
Div Payout % 180.25% - 200.37% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,757,237 1,965,836 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 -5.60%
NOSH 750,956 750,319 751,325 750,678 749,325 748,120 751,629 -0.05%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 24.78% 19.64% 22.20% 21.44% 18.92% 19.18% 16.55% -
ROE 13.63% 9.20% 9.67% 7.59% 6.97% 6.97% 5.92% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 128.74 122.72 120.28 114.74 110.46 99.57 91.25 25.71%
EPS 31.90 24.10 26.70 24.60 20.90 19.10 15.10 64.41%
DPS 57.50 0.00 53.50 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.62 2.76 3.24 3.00 2.74 2.55 -5.55%
Adjusted Per Share Value based on latest NOSH - 750,678
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.24 7.85 7.70 7.34 7.06 6.35 5.85 25.57%
EPS 2.04 1.54 1.71 1.57 1.33 1.22 0.97 63.92%
DPS 3.68 0.00 3.43 0.00 0.00 0.00 0.00 -
NAPS 0.1498 0.1676 0.1768 0.2073 0.1916 0.1747 0.1634 -5.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 15.20 12.50 10.90 8.45 7.80 5.80 5.10 -
P/RPS 11.81 10.19 9.06 7.36 7.06 5.83 5.59 64.42%
P/EPS 47.65 51.87 40.82 34.35 37.32 30.37 33.77 25.72%
EY 2.10 1.93 2.45 2.91 2.68 3.29 2.96 -20.40%
DY 3.78 0.00 4.91 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 4.77 3.95 2.61 2.60 2.12 2.00 118.93%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 20/10/06 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 -
Price 15.90 12.30 11.50 11.20 7.85 6.20 5.60 -
P/RPS 12.35 10.02 9.56 9.76 7.11 6.23 6.14 59.14%
P/EPS 49.84 51.04 43.07 45.53 37.56 32.46 37.09 21.70%
EY 2.01 1.96 2.32 2.20 2.66 3.08 2.70 -17.81%
DY 3.62 0.00 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 4.69 4.17 3.46 2.62 2.26 2.20 111.54%

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