[CDB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -4.77%
YoY- 163.76%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Revenue 4,145,080 3,529,990 2,623,562 2,101,010 1,586,010 1,194,812 1,106,232 26.25%
PBT 1,367,094 1,075,760 488,194 396,792 154,188 202,138 179,620 43.07%
Tax -374,454 -305,218 -145,280 -117,418 -48,270 -58,000 0 -
NP 992,640 770,542 342,914 279,374 105,918 144,138 179,620 35.21%
-
NP to SH 992,640 770,542 342,914 279,374 105,918 144,138 179,620 35.21%
-
Tax Rate 27.39% 28.37% 29.76% 29.59% 31.31% 28.69% 0.00% -
Total Cost 3,152,440 2,759,448 2,280,648 1,821,636 1,480,092 1,050,674 926,612 24.12%
-
Net Worth 1,934,298 2,068,770 1,909,237 1,532,050 1,275,491 1,238,685 750,116 18.19%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Div 1,027,127 802,023 - - - - - -
Div Payout % 103.47% 104.09% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Net Worth 1,934,298 2,068,770 1,909,237 1,532,050 1,275,491 1,238,685 750,116 18.19%
NOSH 749,728 749,554 748,720 751,005 745,901 750,718 750,116 -0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
NP Margin 23.95% 21.83% 13.07% 13.30% 6.68% 12.06% 16.24% -
ROE 51.32% 37.25% 17.96% 18.24% 8.30% 11.64% 23.95% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
RPS 552.88 470.95 350.41 279.76 212.63 159.16 147.47 26.26%
EPS 132.40 102.80 45.80 37.20 14.20 19.20 24.00 35.17%
DPS 137.00 107.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.76 2.55 2.04 1.71 1.65 1.00 18.20%
Adjusted Per Share Value based on latest NOSH - 753,943
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
RPS 35.33 30.09 22.36 17.91 13.52 10.18 9.43 26.25%
EPS 8.46 6.57 2.92 2.38 0.90 1.23 1.53 35.23%
DPS 8.76 6.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1763 0.1627 0.1306 0.1087 0.1056 0.0639 18.21%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 23.00 10.90 5.10 4.58 3.84 0.00 0.00 -
P/RPS 4.16 2.31 1.46 1.64 1.81 0.00 0.00 -
P/EPS 17.37 10.60 11.14 12.31 27.04 0.00 0.00 -
EY 5.76 9.43 8.98 8.12 3.70 0.00 0.00 -
DY 5.96 9.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.91 3.95 2.00 2.25 2.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Date 20/07/07 20/07/06 21/07/05 22/07/04 22/07/03 25/07/02 05/12/01 -
Price 22.90 11.50 5.60 4.74 4.04 0.00 0.00 -
P/RPS 4.14 2.44 1.60 1.69 1.90 0.00 0.00 -
P/EPS 17.30 11.19 12.23 12.74 28.45 0.00 0.00 -
EY 5.78 8.94 8.18 7.85 3.51 0.00 0.00 -
DY 5.98 9.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.88 4.17 2.20 2.32 2.36 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