[CDB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.05%
YoY- 157.9%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 4,247,953 3,581,022 2,742,197 2,169,820 1,636,270 1,226,453 0 -
PBT 1,411,621 1,057,578 590,556 416,365 160,140 148,808 0 -
Tax -385,489 -302,781 -171,426 -120,089 -45,261 -44,800 0 -
NP 1,026,132 754,797 419,129 296,276 114,878 104,008 0 -
-
NP to SH 1,026,132 754,797 419,129 296,276 114,878 104,008 0 -
-
Tax Rate 27.31% 28.63% 29.03% 28.84% 28.26% 30.11% - -
Total Cost 3,221,821 2,826,225 2,323,068 1,873,544 1,521,392 1,122,445 0 -
-
Net Worth 1,830,235 1,964,472 2,055,634 1,621,510 1,318,607 1,245,095 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 1,685,216 534,856 - - - - - -
Div Payout % 164.23% 70.86% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,830,235 1,964,472 2,055,634 1,621,510 1,318,607 1,245,095 0 -
NOSH 750,096 749,798 750,231 750,699 749,208 750,057 749,919 0.00%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.16% 21.08% 15.28% 13.65% 7.02% 8.48% 0.00% -
ROE 56.07% 38.42% 20.39% 18.27% 8.71% 8.35% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 566.32 477.60 365.51 289.04 218.40 163.51 0.00 -
EPS 136.80 100.67 55.87 39.47 15.33 13.87 0.00 -
DPS 224.67 71.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.62 2.74 2.16 1.76 1.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 750,181
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.21 30.52 23.37 18.50 13.95 10.45 0.00 -
EPS 8.75 6.43 3.57 2.53 0.98 0.89 0.00 -
DPS 14.36 4.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.156 0.1675 0.1752 0.1382 0.1124 0.1061 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 21.50 12.50 5.80 4.72 3.72 0.00 0.00 -
P/RPS 3.80 2.62 1.59 1.63 1.70 0.00 0.00 -
P/EPS 15.72 12.42 10.38 11.96 24.26 0.00 0.00 -
EY 6.36 8.05 9.63 8.36 4.12 0.00 0.00 -
DY 10.45 5.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.81 4.77 2.12 2.19 2.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/10/07 20/10/06 26/10/05 26/10/04 29/10/03 29/10/02 - -
Price 23.00 12.30 6.20 4.68 3.80 0.00 0.00 -
P/RPS 4.06 2.58 1.70 1.62 1.74 0.00 0.00 -
P/EPS 16.81 12.22 11.10 11.86 24.78 0.00 0.00 -
EY 5.95 8.18 9.01 8.43 4.04 0.00 0.00 -
DY 9.77 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.43 4.69 2.26 2.17 2.16 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