[CDB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 124.45%
YoY- 22.23%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Revenue 1,396,302 1,289,564 1,113,766 1,071,661 568,138 553,116 815,432 46.29%
PBT 139,025 145,770 143,717 170,175 93,383 89,810 145,767 -3.29%
Tax -44,570 -44,900 3,400 8,000 -14,000 0 0 -
NP 94,455 100,870 147,117 178,175 79,383 89,810 145,767 -26.42%
-
NP to SH 94,455 100,870 147,117 178,175 79,383 89,810 145,767 -26.42%
-
Tax Rate 32.06% 30.80% -2.37% -4.70% 14.99% 0.00% 0.00% -
Total Cost 1,301,847 1,188,694 966,649 893,486 488,755 463,306 669,665 60.03%
-
Net Worth 1,248,617 1,266,890 1,231,927 1,228,803 1,210,733 1,164,370 750,405 43.35%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Net Worth 1,248,617 1,266,890 1,231,927 1,228,803 1,210,733 1,164,370 750,405 43.35%
NOSH 747,675 749,639 742,124 744,729 756,708 751,206 750,405 -0.25%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
NP Margin 6.76% 7.82% 13.21% 16.63% 13.97% 16.24% 17.88% -
ROE 7.56% 7.96% 11.94% 14.50% 6.56% 7.71% 19.43% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
RPS 186.75 172.02 150.08 143.90 75.08 73.63 108.67 46.66%
EPS 12.63 13.46 19.82 23.92 10.49 11.96 19.43 -26.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.69 1.66 1.65 1.60 1.55 1.00 43.72%
Adjusted Per Share Value based on latest NOSH - 744,729
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
RPS 11.90 10.99 9.49 9.13 4.84 4.71 6.95 46.28%
EPS 0.81 0.86 1.25 1.52 0.68 0.77 1.24 -26.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1064 0.108 0.105 0.1047 0.1032 0.0993 0.064 43.27%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.16 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 5.22 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 31/10/01 CAGR
Date 06/05/03 11/02/03 29/10/02 25/07/02 - - - -
Price 2.55 2.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.37 1.32 0.00 0.00 0.00 0.00 0.00 -
P/EPS 20.18 16.87 0.00 0.00 0.00 0.00 0.00 -
EY 4.95 5.93 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.34 0.00 0.00 0.00 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