[CDB] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 18.6%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Revenue 3,445,220 2,503,580 2,068,232 1,578,040 1,151,088 1,091,000 768,204 30.30%
PBT 1,029,080 339,136 413,532 174,308 201,288 186,996 135,864 42.93%
Tax -290,412 -107,296 -120,172 -54,680 -56,000 0 0 -
NP 738,668 231,840 293,360 119,628 145,288 186,996 135,864 34.81%
-
NP to SH 738,668 231,840 293,360 119,628 145,288 186,996 135,864 34.81%
-
Tax Rate 28.22% 31.64% 29.06% 31.37% 27.82% 0.00% 0.00% -
Total Cost 2,706,552 2,271,740 1,774,872 1,458,412 1,005,800 904,004 632,340 29.24%
-
Net Worth 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 1,132,378 958,595 17.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Net Worth 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 1,132,378 958,595 17.85%
NOSH 750,678 752,727 748,367 747,675 756,708 749,919 754,800 -0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
NP Margin 21.44% 9.26% 14.18% 7.58% 12.62% 17.14% 17.69% -
ROE 30.37% 12.89% 20.21% 9.58% 12.00% 16.51% 14.17% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
RPS 458.95 332.60 276.37 211.06 152.12 145.48 101.78 30.43%
EPS 98.40 30.80 39.20 16.00 19.20 24.80 18.00 34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 2.39 1.94 1.67 1.60 1.51 1.27 17.96%
Adjusted Per Share Value based on latest NOSH - 747,675
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
RPS 29.37 21.34 17.63 13.45 9.81 9.30 6.55 30.30%
EPS 6.30 1.98 2.50 1.02 1.24 1.59 1.16 34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.1533 0.1238 0.1064 0.1032 0.0965 0.0817 17.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 8.45 5.30 4.26 2.42 0.00 0.00 0.00 -
P/RPS 1.84 1.59 1.54 1.15 0.00 0.00 0.00 -
P/EPS 8.59 17.21 10.87 15.13 0.00 0.00 0.00 -
EY 11.64 5.81 9.20 6.61 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.22 2.20 1.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Date 03/05/06 27/04/05 29/04/04 06/05/03 29/04/02 27/09/01 28/09/00 -
Price 11.20 5.35 4.48 2.55 0.00 0.00 0.00 -
P/RPS 2.44 1.61 1.62 1.21 0.00 0.00 0.00 -
P/EPS 11.38 17.37 11.43 15.94 0.00 0.00 0.00 -
EY 8.79 5.76 8.75 6.27 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.24 2.31 1.53 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