[CDB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -4.85%
YoY- 62.65%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 2,884,324 2,662,985 2,494,978 2,342,539 2,233,702 2,113,691 1,971,029 28.80%
PBT 661,551 577,486 492,543 428,244 446,843 393,705 322,838 61.12%
Tax -190,595 -167,991 -143,419 -126,269 -129,488 -115,434 -93,887 60.11%
NP 470,956 409,495 349,124 301,975 317,355 278,271 228,951 61.53%
-
NP to SH 470,956 409,495 349,124 301,975 317,355 278,271 228,951 61.53%
-
Tax Rate 28.81% 29.09% 29.12% 29.49% 28.98% 29.32% 29.08% -
Total Cost 2,413,368 2,253,490 2,145,854 2,040,564 1,916,347 1,835,420 1,742,078 24.19%
-
Net Worth 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 28.70%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 2,247,976 2,049,849 1,916,654 1,799,018 1,723,152 1,620,392 1,538,044 28.70%
NOSH 749,325 748,120 751,629 752,727 749,196 750,181 753,943 -0.40%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.33% 15.38% 13.99% 12.89% 14.21% 13.17% 11.62% -
ROE 20.95% 19.98% 18.22% 16.79% 18.42% 17.17% 14.89% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 384.92 355.96 331.94 311.21 298.15 281.76 261.43 29.33%
EPS 62.85 54.74 46.45 40.12 42.36 37.09 30.37 62.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.74 2.55 2.39 2.30 2.16 2.04 29.22%
Adjusted Per Share Value based on latest NOSH - 752,727
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.59 22.70 21.27 19.97 19.04 18.02 16.80 28.82%
EPS 4.01 3.49 2.98 2.57 2.71 2.37 1.95 61.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1747 0.1634 0.1533 0.1469 0.1381 0.1311 28.69%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 7.80 5.80 5.10 5.30 6.20 4.72 4.58 -
P/RPS 2.03 1.63 1.54 1.70 2.08 1.68 1.75 10.37%
P/EPS 12.41 10.60 10.98 13.21 14.64 12.72 15.08 -12.15%
EY 8.06 9.44 9.11 7.57 6.83 7.86 6.63 13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.12 2.00 2.22 2.70 2.19 2.25 10.08%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 15/02/06 26/10/05 21/07/05 27/04/05 14/02/05 26/10/04 22/07/04 -
Price 7.85 6.20 5.60 5.35 6.10 4.68 4.74 -
P/RPS 2.04 1.74 1.69 1.72 2.05 1.66 1.81 8.27%
P/EPS 12.49 11.33 12.06 13.34 14.40 12.62 15.61 -13.77%
EY 8.01 8.83 8.29 7.50 6.94 7.93 6.41 15.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.26 2.20 2.24 2.65 2.17 2.32 8.42%

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