[CDB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
27-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -26.95%
YoY- -20.97%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 4,665,816 4,059,488 3,445,220 2,503,580 2,068,232 1,578,040 1,151,088 26.24%
PBT 1,582,584 1,356,116 1,029,080 339,136 413,532 174,308 201,288 40.96%
Tax -422,024 -372,108 -290,412 -107,296 -120,172 -54,680 -56,000 39.97%
NP 1,160,560 984,008 738,668 231,840 293,360 119,628 145,288 41.34%
-
NP to SH 1,160,560 984,008 738,668 231,840 293,360 119,628 145,288 41.34%
-
Tax Rate 26.67% 27.44% 28.22% 31.64% 29.06% 31.37% 27.82% -
Total Cost 3,505,256 3,075,480 2,706,552 2,271,740 1,774,872 1,458,412 1,005,800 23.10%
-
Net Worth 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 7.47%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 7.47%
NOSH 749,715 750,006 750,678 752,727 748,367 747,675 756,708 -0.15%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 24.87% 24.24% 21.44% 9.26% 14.18% 7.58% 12.62% -
ROE 62.17% 49.32% 30.37% 12.89% 20.21% 9.58% 12.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 622.34 541.26 458.95 332.60 276.37 211.06 152.12 26.43%
EPS 154.80 131.20 98.40 30.80 39.20 16.00 19.20 41.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.66 3.24 2.39 1.94 1.67 1.60 7.64%
Adjusted Per Share Value based on latest NOSH - 752,727
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 39.77 34.60 29.37 21.34 17.63 13.45 9.81 26.24%
EPS 9.89 8.39 6.30 1.98 2.50 1.02 1.24 41.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1591 0.1701 0.2073 0.1533 0.1238 0.1064 0.1032 7.47%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.44 18.70 8.45 5.30 4.26 2.42 0.00 -
P/RPS 0.39 3.45 1.84 1.59 1.54 1.15 0.00 -
P/EPS 1.58 14.25 8.59 17.21 10.87 15.13 0.00 -
EY 63.44 7.02 11.64 5.81 9.20 6.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 7.03 2.61 2.22 2.20 1.45 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/04/08 03/05/07 03/05/06 27/04/05 29/04/04 06/05/03 29/04/02 -
Price 2.42 21.50 11.20 5.35 4.48 2.55 0.00 -
P/RPS 0.39 3.97 2.44 1.61 1.62 1.21 0.00 -
P/EPS 1.56 16.39 11.38 17.37 11.43 15.94 0.00 -
EY 63.97 6.10 8.79 5.76 8.75 6.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 8.08 3.46 2.24 2.31 1.53 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