[CDB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.8%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Revenue 3,652,536 2,884,324 2,233,703 1,713,529 1,289,564 747,042 907,803 27.80%
PBT 1,087,139 661,550 446,843 201,536 145,770 121,921 189,985 35.99%
Tax -281,486 -190,595 -129,488 -59,313 -44,900 37,000 0 -
NP 805,653 470,955 317,355 142,223 100,870 158,921 189,985 28.99%
-
NP to SH 805,653 470,955 317,355 142,223 100,870 158,921 189,985 28.99%
-
Tax Rate 25.89% 28.81% 28.98% 29.43% 30.80% -30.35% 0.00% -
Total Cost 2,846,883 2,413,369 1,916,348 1,571,306 1,188,694 588,121 717,818 27.48%
-
Net Worth 1,755,333 2,249,785 1,725,570 1,377,317 1,267,437 1,214,396 1,088,846 8.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Div 832,658 - - - - - - -
Div Payout % 103.35% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Net Worth 1,755,333 2,249,785 1,725,570 1,377,317 1,267,437 1,214,396 1,088,846 8.78%
NOSH 750,142 749,928 750,248 748,542 749,962 749,627 750,928 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
NP Margin 22.06% 16.33% 14.21% 8.30% 7.82% 21.27% 20.93% -
ROE 45.90% 20.93% 18.39% 10.33% 7.96% 13.09% 17.45% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
RPS 486.91 384.61 297.73 228.92 171.95 99.66 120.89 27.83%
EPS 107.40 62.80 42.30 19.00 13.45 21.20 25.30 29.02%
DPS 111.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 3.00 2.30 1.84 1.69 1.62 1.45 8.80%
Adjusted Per Share Value based on latest NOSH - 747,520
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
RPS 31.13 24.59 19.04 14.61 10.99 6.37 7.74 27.79%
EPS 6.87 4.01 2.71 1.21 0.86 1.35 1.62 28.99%
DPS 7.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1918 0.1471 0.1174 0.108 0.1035 0.0928 8.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 15.20 7.80 6.20 3.60 0.00 0.00 0.00 -
P/RPS 3.12 2.03 2.08 1.57 0.00 0.00 0.00 -
P/EPS 14.15 12.42 14.66 18.95 0.00 0.00 0.00 -
EY 7.07 8.05 6.82 5.28 0.00 0.00 0.00 -
DY 7.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 2.60 2.70 1.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Date 14/02/07 15/02/06 14/02/05 12/02/04 11/02/03 06/02/02 21/06/01 -
Price 15.90 7.85 6.10 3.58 2.27 0.00 0.00 -
P/RPS 3.27 2.04 2.05 1.56 1.32 0.00 0.00 -
P/EPS 14.80 12.50 14.42 18.84 16.88 0.00 0.00 -
EY 6.75 8.00 6.93 5.31 5.93 0.00 0.00 -
DY 6.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 2.62 2.65 1.95 1.34 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