[CDB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 21.54%
YoY- 155.24%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 2,494,978 2,342,539 2,233,702 2,113,691 1,971,029 1,836,077 1,713,529 28.49%
PBT 492,543 428,244 446,843 393,705 322,838 261,342 201,536 81.53%
Tax -143,419 -126,269 -129,488 -115,434 -93,887 -75,686 -59,313 80.24%
NP 349,124 301,975 317,355 278,271 228,951 185,656 142,223 82.07%
-
NP to SH 349,124 301,975 317,355 278,271 228,951 185,656 142,223 82.07%
-
Tax Rate 29.12% 29.49% 28.98% 29.32% 29.08% 28.96% 29.43% -
Total Cost 2,145,854 2,040,564 1,916,347 1,835,420 1,742,078 1,650,421 1,571,306 23.11%
-
Net Worth 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 1,451,832 1,375,436 24.78%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 1,451,832 1,375,436 24.78%
NOSH 751,629 752,727 749,196 750,181 753,943 748,367 747,520 0.36%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.99% 12.89% 14.21% 13.17% 11.62% 10.11% 8.30% -
ROE 18.22% 16.79% 18.42% 17.17% 14.89% 12.79% 10.34% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 331.94 311.21 298.15 281.76 261.43 245.34 229.23 28.02%
EPS 46.45 40.12 42.36 37.09 30.37 24.81 19.03 81.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.39 2.30 2.16 2.04 1.94 1.84 24.32%
Adjusted Per Share Value based on latest NOSH - 750,181
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 21.27 19.97 19.04 18.02 16.80 15.65 14.61 28.48%
EPS 2.98 2.57 2.71 2.37 1.95 1.58 1.21 82.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1533 0.1469 0.1381 0.1311 0.1238 0.1172 24.82%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 5.10 5.30 6.20 4.72 4.58 4.26 3.60 -
P/RPS 1.54 1.70 2.08 1.68 1.75 1.74 1.57 -1.27%
P/EPS 10.98 13.21 14.64 12.72 15.08 17.17 18.92 -30.44%
EY 9.11 7.57 6.83 7.86 6.63 5.82 5.28 43.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.22 2.70 2.19 2.25 2.20 1.96 1.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 29/04/04 12/02/04 -
Price 5.60 5.35 6.10 4.68 4.74 4.48 3.58 -
P/RPS 1.69 1.72 2.05 1.66 1.81 1.83 1.56 5.48%
P/EPS 12.06 13.34 14.40 12.62 15.61 18.06 18.82 -25.69%
EY 8.29 7.50 6.94 7.93 6.41 5.54 5.31 34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.24 2.65 2.17 2.32 2.31 1.95 8.38%

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