[CDB] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -27.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Revenue 2,742,197 2,169,820 1,636,270 1,226,453 0 621,214 483,538 -1.84%
PBT 590,556 416,365 160,140 148,808 0 -4,554 -121,510 -
Tax -171,426 -120,089 -45,261 -44,800 0 9,109 121,510 -
NP 419,129 296,276 114,878 104,008 0 4,554 0 -100.00%
-
NP to SH 419,129 296,276 114,878 104,008 0 4,554 -121,510 -
-
Tax Rate 29.03% 28.84% 28.26% 30.11% - - - -
Total Cost 2,323,068 1,873,544 1,521,392 1,122,445 0 616,660 483,538 -1.66%
-
Net Worth 2,055,634 1,621,510 1,318,607 1,245,095 0 487,999 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Net Worth 2,055,634 1,621,510 1,318,607 1,245,095 0 487,999 0 -100.00%
NOSH 750,231 750,699 749,208 750,057 749,919 487,999 500,730 -0.43%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
NP Margin 15.28% 13.65% 7.02% 8.48% 0.00% 0.73% 0.00% -
ROE 20.39% 18.27% 8.71% 8.35% 0.00% 0.93% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
RPS 365.51 289.04 218.40 163.51 0.00 127.30 96.57 -1.41%
EPS 55.87 39.47 15.33 13.87 0.00 -0.67 -24.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.16 1.76 1.66 0.00 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 742,124
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
RPS 23.37 18.50 13.95 10.45 0.00 5.30 4.12 -1.84%
EPS 3.57 2.53 0.98 0.89 0.00 0.04 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1752 0.1382 0.1124 0.1061 0.00 0.0416 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 5.80 4.72 3.72 0.00 0.00 0.00 0.00 -
P/RPS 1.59 1.63 1.70 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.38 11.96 24.26 0.00 0.00 0.00 0.00 -100.00%
EY 9.63 8.36 4.12 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.19 2.11 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Date 26/10/05 26/10/04 29/10/03 29/10/02 - 01/03/00 - -
Price 6.20 4.68 3.80 0.00 0.00 0.00 0.00 -
P/RPS 1.70 1.62 1.74 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.10 11.86 24.78 0.00 0.00 0.00 0.00 -100.00%
EY 9.01 8.43 4.04 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.17 2.16 0.00 0.00 0.00 0.00 -100.00%

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