[CDB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
11-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -31.44%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,596,927 1,485,163 1,396,302 1,289,564 1,113,766 1,071,661 568,138 99.04%
PBT 154,269 121,795 139,025 145,770 143,717 170,175 93,383 39.70%
Tax -45,246 -40,035 -44,570 -44,900 3,400 8,000 -14,000 118.43%
NP 109,023 81,760 94,455 100,870 147,117 178,175 79,383 23.53%
-
NP to SH 109,023 81,760 94,455 100,870 147,117 178,175 79,383 23.53%
-
Tax Rate 29.33% 32.87% 32.06% 30.80% -2.37% -4.70% 14.99% -
Total Cost 1,487,904 1,403,403 1,301,847 1,188,694 966,649 893,486 488,755 109.90%
-
Net Worth 1,327,999 1,271,578 1,248,617 1,266,890 1,231,927 1,228,803 1,210,733 6.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,327,999 1,271,578 1,248,617 1,266,890 1,231,927 1,228,803 1,210,733 6.35%
NOSH 754,545 743,612 747,675 749,639 742,124 744,729 756,708 -0.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.83% 5.51% 6.76% 7.82% 13.21% 16.63% 13.97% -
ROE 8.21% 6.43% 7.56% 7.96% 11.94% 14.50% 6.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 211.64 199.72 186.75 172.02 150.08 143.90 75.08 99.42%
EPS 14.45 10.99 12.63 13.46 19.82 23.92 10.49 23.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.71 1.67 1.69 1.66 1.65 1.60 6.55%
Adjusted Per Share Value based on latest NOSH - 749,639
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.61 12.66 11.90 10.99 9.49 9.13 4.84 99.09%
EPS 0.93 0.70 0.81 0.86 1.25 1.52 0.68 23.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.1084 0.1064 0.108 0.105 0.1047 0.1032 6.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 3.72 3.84 2.42 0.00 0.00 0.00 0.00 -
P/RPS 1.76 1.92 1.30 0.00 0.00 0.00 0.00 -
P/EPS 25.75 34.93 19.16 0.00 0.00 0.00 0.00 -
EY 3.88 2.86 5.22 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 2.11 2.25 1.45 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 29/10/03 22/07/03 06/05/03 11/02/03 29/10/02 25/07/02 - -
Price 3.80 4.04 2.55 2.27 0.00 0.00 0.00 -
P/RPS 1.80 2.02 1.37 1.32 0.00 0.00 0.00 -
P/EPS 26.30 36.74 20.18 16.87 0.00 0.00 0.00 -
EY 3.80 2.72 4.95 5.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.36 1.53 1.34 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