[CDB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 15.61%
YoY- 52.49%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,119,734 2,884,324 2,662,985 2,494,978 2,342,539 2,233,702 2,113,691 29.66%
PBT 834,037 661,551 577,486 492,543 428,244 446,843 393,705 65.02%
Tax -236,374 -190,595 -167,991 -143,419 -126,269 -129,488 -115,434 61.32%
NP 597,663 470,956 409,495 349,124 301,975 317,355 278,271 66.54%
-
NP to SH 597,663 470,956 409,495 349,124 301,975 317,355 278,271 66.54%
-
Tax Rate 28.34% 28.81% 29.09% 29.12% 29.49% 28.98% 29.32% -
Total Cost 2,522,071 2,413,368 2,253,490 2,145,854 2,040,564 1,916,347 1,835,420 23.62%
-
Net Worth 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 1,620,392 31.12%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 1,620,392 31.12%
NOSH 750,678 749,325 748,120 751,629 752,727 749,196 750,181 0.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.16% 16.33% 15.38% 13.99% 12.89% 14.21% 13.17% -
ROE 24.57% 20.95% 19.98% 18.22% 16.79% 18.42% 17.17% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 415.59 384.92 355.96 331.94 311.21 298.15 281.76 29.60%
EPS 79.62 62.85 54.74 46.45 40.12 42.36 37.09 66.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.00 2.74 2.55 2.39 2.30 2.16 31.06%
Adjusted Per Share Value based on latest NOSH - 751,629
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.59 24.59 22.70 21.27 19.97 19.04 18.02 29.64%
EPS 5.09 4.01 3.49 2.98 2.57 2.71 2.37 66.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.1916 0.1747 0.1634 0.1533 0.1469 0.1381 31.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 8.45 7.80 5.80 5.10 5.30 6.20 4.72 -
P/RPS 2.03 2.03 1.63 1.54 1.70 2.08 1.68 13.45%
P/EPS 10.61 12.41 10.60 10.98 13.21 14.64 12.72 -11.39%
EY 9.42 8.06 9.44 9.11 7.57 6.83 7.86 12.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.60 2.12 2.00 2.22 2.70 2.19 12.42%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 03/05/06 15/02/06 26/10/05 21/07/05 27/04/05 14/02/05 26/10/04 -
Price 11.20 7.85 6.20 5.60 5.35 6.10 4.68 -
P/RPS 2.69 2.04 1.74 1.69 1.72 2.05 1.66 38.00%
P/EPS 14.07 12.49 11.33 12.06 13.34 14.40 12.62 7.52%
EY 7.11 8.01 8.83 8.29 7.50 6.94 7.93 -7.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.62 2.26 2.20 2.24 2.65 2.17 36.52%

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