[CDB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -11.46%
YoY- -26.52%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Revenue 3,529,990 2,623,562 2,101,010 1,586,010 1,194,812 1,106,232 817,194 29.46%
PBT 1,075,760 488,194 396,792 154,188 202,138 179,620 161,868 39.69%
Tax -305,218 -145,280 -117,418 -48,270 -58,000 0 0 -
NP 770,542 342,914 279,374 105,918 144,138 179,620 161,868 31.70%
-
NP to SH 770,542 342,914 279,374 105,918 144,138 179,620 161,868 31.70%
-
Tax Rate 28.37% 29.76% 29.59% 31.31% 28.69% 0.00% 0.00% -
Total Cost 2,759,448 2,280,648 1,821,636 1,480,092 1,050,674 926,612 655,326 28.88%
-
Net Worth 2,068,770 1,909,237 1,532,050 1,275,491 1,238,685 750,116 996,687 13.75%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Div 802,023 - - - - - - -
Div Payout % 104.09% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Net Worth 2,068,770 1,909,237 1,532,050 1,275,491 1,238,685 750,116 996,687 13.75%
NOSH 749,554 748,720 751,005 745,901 750,718 750,116 749,388 0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
NP Margin 21.83% 13.07% 13.30% 6.68% 12.06% 16.24% 19.81% -
ROE 37.25% 17.96% 18.24% 8.30% 11.64% 23.95% 16.24% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
RPS 470.95 350.41 279.76 212.63 159.16 147.47 109.05 29.46%
EPS 102.80 45.80 37.20 14.20 19.20 24.00 21.60 31.69%
DPS 107.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.55 2.04 1.71 1.65 1.00 1.33 13.75%
Adjusted Per Share Value based on latest NOSH - 743,612
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
RPS 30.09 22.36 17.91 13.52 10.18 9.43 6.97 29.45%
EPS 6.57 2.92 2.38 0.90 1.23 1.53 1.38 31.70%
DPS 6.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1763 0.1627 0.1306 0.1087 0.1056 0.0639 0.085 13.74%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 10.90 5.10 4.58 3.84 0.00 0.00 0.00 -
P/RPS 2.31 1.46 1.64 1.81 0.00 0.00 0.00 -
P/EPS 10.60 11.14 12.31 27.04 0.00 0.00 0.00 -
EY 9.43 8.98 8.12 3.70 0.00 0.00 0.00 -
DY 9.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.00 2.25 2.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Date 20/07/06 21/07/05 22/07/04 22/07/03 25/07/02 05/12/01 04/12/00 -
Price 11.50 5.60 4.74 4.04 0.00 0.00 0.00 -
P/RPS 2.44 1.60 1.69 1.90 0.00 0.00 0.00 -
P/EPS 11.19 12.23 12.74 28.45 0.00 0.00 0.00 -
EY 8.94 8.18 7.85 3.51 0.00 0.00 0.00 -
DY 9.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 2.20 2.32 2.36 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