[CDB] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
11-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.02%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Revenue 2,884,324 2,233,703 1,713,529 1,289,564 747,042 907,803 655,821 29.82%
PBT 661,550 446,843 201,536 145,770 121,921 189,985 23,204 80.48%
Tax -190,595 -129,488 -59,313 -44,900 37,000 0 0 -
NP 470,955 317,355 142,223 100,870 158,921 189,985 23,204 69.99%
-
NP to SH 470,955 317,355 142,223 100,870 158,921 189,985 23,204 69.99%
-
Tax Rate 28.81% 28.98% 29.43% 30.80% -30.35% 0.00% 0.00% -
Total Cost 2,413,369 1,916,348 1,571,306 1,188,694 588,121 717,818 632,617 26.61%
-
Net Worth 2,249,785 1,725,570 1,377,317 1,267,437 1,214,396 1,088,846 832,614 19.14%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Net Worth 2,249,785 1,725,570 1,377,317 1,267,437 1,214,396 1,088,846 832,614 19.14%
NOSH 749,928 750,248 748,542 749,962 749,627 750,928 682,470 1.67%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
NP Margin 16.33% 14.21% 8.30% 7.82% 21.27% 20.93% 3.54% -
ROE 20.93% 18.39% 10.33% 7.96% 13.09% 17.45% 2.79% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
RPS 384.61 297.73 228.92 171.95 99.66 120.89 96.10 27.68%
EPS 62.80 42.30 19.00 13.45 21.20 25.30 3.40 67.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.30 1.84 1.69 1.62 1.45 1.22 17.18%
Adjusted Per Share Value based on latest NOSH - 749,639
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
RPS 24.59 19.04 14.61 10.99 6.37 7.74 5.59 29.83%
EPS 4.01 2.71 1.21 0.86 1.35 1.62 0.20 69.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1918 0.1471 0.1174 0.108 0.1035 0.0928 0.071 19.14%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 7.80 6.20 3.60 0.00 0.00 0.00 0.00 -
P/RPS 2.03 2.08 1.57 0.00 0.00 0.00 0.00 -
P/EPS 12.42 14.66 18.95 0.00 0.00 0.00 0.00 -
EY 8.05 6.82 5.28 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.70 1.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Date 15/02/06 14/02/05 12/02/04 11/02/03 06/02/02 21/06/01 29/06/00 -
Price 7.85 6.10 3.58 2.27 0.00 0.00 0.00 -
P/RPS 2.04 2.05 1.56 1.32 0.00 0.00 0.00 -
P/EPS 12.50 14.42 18.84 16.88 0.00 0.00 0.00 -
EY 8.00 6.93 5.31 5.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.65 1.95 1.34 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