[CDB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 30.54%
YoY- 96.55%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 2,233,702 2,113,691 1,971,029 1,836,077 1,713,529 1,596,927 1,485,163 31.10%
PBT 446,843 393,705 322,838 261,342 201,536 154,269 121,795 136.94%
Tax -129,488 -115,434 -93,887 -75,686 -59,313 -45,246 -40,035 117.92%
NP 317,355 278,271 228,951 185,656 142,223 109,023 81,760 145.97%
-
NP to SH 317,355 278,271 228,951 185,656 142,223 109,023 81,760 145.97%
-
Tax Rate 28.98% 29.32% 29.08% 28.96% 29.43% 29.33% 32.87% -
Total Cost 1,916,347 1,835,420 1,742,078 1,650,421 1,571,306 1,487,904 1,403,403 22.96%
-
Net Worth 1,723,152 1,620,392 1,538,044 1,451,832 1,375,436 1,327,999 1,271,578 22.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,723,152 1,620,392 1,538,044 1,451,832 1,375,436 1,327,999 1,271,578 22.34%
NOSH 749,196 750,181 753,943 748,367 747,520 754,545 743,612 0.49%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.21% 13.17% 11.62% 10.11% 8.30% 6.83% 5.51% -
ROE 18.42% 17.17% 14.89% 12.79% 10.34% 8.21% 6.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 298.15 281.76 261.43 245.34 229.23 211.64 199.72 30.46%
EPS 42.36 37.09 30.37 24.81 19.03 14.45 10.99 144.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.16 2.04 1.94 1.84 1.76 1.71 21.73%
Adjusted Per Share Value based on latest NOSH - 748,367
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.04 18.02 16.80 15.65 14.61 13.61 12.66 31.10%
EPS 2.71 2.37 1.95 1.58 1.21 0.93 0.70 145.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1381 0.1311 0.1238 0.1172 0.1132 0.1084 22.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 6.20 4.72 4.58 4.26 3.60 3.72 3.84 -
P/RPS 2.08 1.68 1.75 1.74 1.57 1.76 1.92 5.45%
P/EPS 14.64 12.72 15.08 17.17 18.92 25.75 34.93 -43.84%
EY 6.83 7.86 6.63 5.82 5.28 3.88 2.86 78.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 2.19 2.25 2.20 1.96 2.11 2.25 12.86%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 14/02/05 26/10/04 22/07/04 29/04/04 12/02/04 29/10/03 22/07/03 -
Price 6.10 4.68 4.74 4.48 3.58 3.80 4.04 -
P/RPS 2.05 1.66 1.81 1.83 1.56 1.80 2.02 0.98%
P/EPS 14.40 12.62 15.61 18.06 18.82 26.30 36.74 -46.29%
EY 6.94 7.93 6.41 5.54 5.31 3.80 2.72 86.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.17 2.32 2.31 1.95 2.16 2.36 7.99%

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