[CDB] QoQ TTM Result on 31-Jul-2001 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
27-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- 9.34%
YoY- 94.94%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 553,116 815,432 535,066 751,612 670,913 598,507 768,387 -24.54%
PBT 89,810 145,767 102,706 149,674 136,891 107,554 116,611 -20.04%
Tax 0 0 0 0 0 0 0 -
NP 89,810 145,767 102,706 149,674 136,891 107,554 116,611 -20.04%
-
NP to SH 89,810 145,767 102,706 149,674 136,891 107,554 116,611 -20.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 463,306 669,665 432,360 601,938 534,022 490,953 651,776 -25.35%
-
Net Worth 1,164,370 750,405 0 1,132,378 1,081,835 747,802 991,546 14.75%
Dividend
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 1,164,370 750,405 0 1,132,378 1,081,835 747,802 991,546 14.75%
NOSH 751,206 750,405 749,919 749,919 746,093 747,802 745,523 0.65%
Ratio Analysis
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 16.24% 17.88% 19.20% 19.91% 20.40% 17.97% 15.18% -
ROE 7.71% 19.43% 0.00% 13.22% 12.65% 14.38% 11.76% -
Per Share
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 73.63 108.67 71.35 100.23 89.92 80.04 103.07 -25.03%
EPS 11.96 19.43 13.70 19.96 18.35 14.38 15.64 -20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.00 0.00 1.51 1.45 1.00 1.33 14.01%
Adjusted Per Share Value based on latest NOSH - 749,919
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 4.71 6.95 4.56 6.41 5.72 5.10 6.55 -24.61%
EPS 0.77 1.24 0.88 1.28 1.17 0.92 0.99 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0993 0.064 0.00 0.0965 0.0922 0.0637 0.0845 14.83%
Price Multiplier on Financial Quarter End Date
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/01 31/10/01 30/09/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date - - - 27/09/01 21/06/01 29/03/01 04/12/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 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