[CDB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.46%
YoY- 10.45%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Revenue 3,581,022 2,742,197 2,169,820 1,636,270 1,226,453 0 621,214 30.04%
PBT 1,057,578 590,556 416,365 160,140 148,808 0 -4,554 -
Tax -302,781 -171,426 -120,089 -45,261 -44,800 0 9,109 -
NP 754,797 419,129 296,276 114,878 104,008 0 4,554 115.19%
-
NP to SH 754,797 419,129 296,276 114,878 104,008 0 4,554 115.19%
-
Tax Rate 28.63% 29.03% 28.84% 28.26% 30.11% - - -
Total Cost 2,826,225 2,323,068 1,873,544 1,521,392 1,122,445 0 616,660 25.64%
-
Net Worth 1,964,472 2,055,634 1,621,510 1,318,607 1,245,095 0 487,999 23.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Div 534,856 - - - - - - -
Div Payout % 70.86% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Net Worth 1,964,472 2,055,634 1,621,510 1,318,607 1,245,095 0 487,999 23.22%
NOSH 749,798 750,231 750,699 749,208 750,057 749,919 487,999 6.65%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
NP Margin 21.08% 15.28% 13.65% 7.02% 8.48% 0.00% 0.73% -
ROE 38.42% 20.39% 18.27% 8.71% 8.35% 0.00% 0.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 477.60 365.51 289.04 218.40 163.51 0.00 127.30 21.93%
EPS 100.67 55.87 39.47 15.33 13.87 0.00 -0.67 -
DPS 71.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.74 2.16 1.76 1.66 0.00 1.00 15.53%
Adjusted Per Share Value based on latest NOSH - 754,545
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 30.52 23.37 18.50 13.95 10.45 0.00 5.30 30.02%
EPS 6.43 3.57 2.53 0.98 0.89 0.00 0.04 114.20%
DPS 4.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1752 0.1382 0.1124 0.1061 0.00 0.0416 23.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 12.50 5.80 4.72 3.72 0.00 0.00 0.00 -
P/RPS 2.62 1.59 1.63 1.70 0.00 0.00 0.00 -
P/EPS 12.42 10.38 11.96 24.26 0.00 0.00 0.00 -
EY 8.05 9.63 8.36 4.12 0.00 0.00 0.00 -
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 2.12 2.19 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 20/10/06 26/10/05 26/10/04 29/10/03 29/10/02 - 01/03/00 -
Price 12.30 6.20 4.68 3.80 0.00 0.00 0.00 -
P/RPS 2.58 1.70 1.62 1.74 0.00 0.00 0.00 -
P/EPS 12.22 11.10 11.86 24.78 0.00 0.00 0.00 -
EY 8.18 9.01 8.43 4.04 0.00 0.00 0.00 -
DY 5.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 2.26 2.17 2.16 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