[CDB] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
25-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 98.42%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 1,311,781 1,050,505 793,005 597,406 553,116 408,597 296,031 -1.56%
PBT 244,097 198,396 77,094 101,069 89,810 80,934 -12,473 -
Tax -72,640 -58,709 -24,135 -29,000 0 0 12,473 -
NP 171,457 139,687 52,959 72,069 89,810 80,934 0 -100.00%
-
NP to SH 171,457 139,687 52,959 72,069 89,810 80,934 -12,473 -
-
Tax Rate 29.76% 29.59% 31.31% 28.69% 0.00% 0.00% - -
Total Cost 1,140,324 910,818 740,046 525,337 463,306 327,663 296,031 -1.41%
-
Net Worth 1,909,237 1,532,050 1,275,491 1,238,685 750,116 996,687 548,812 -1.31%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 1,909,237 1,532,050 1,275,491 1,238,685 750,116 996,687 548,812 -1.31%
NOSH 748,720 751,005 745,901 750,718 750,116 749,388 498,920 -0.42%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 13.07% 13.30% 6.68% 12.06% 16.24% 19.81% 0.00% -
ROE 8.98% 9.12% 4.15% 5.82% 11.97% 8.12% -2.27% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 175.20 139.88 106.31 79.58 73.74 54.52 59.33 -1.14%
EPS 22.90 18.60 7.10 9.60 12.00 10.80 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.04 1.71 1.65 1.00 1.33 1.10 -0.88%
Adjusted Per Share Value based on latest NOSH - 744,729
30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 11.18 8.95 6.76 5.09 4.71 3.48 2.52 -1.56%
EPS 1.46 1.19 0.45 0.61 0.77 0.69 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1627 0.1306 0.1087 0.1056 0.0639 0.085 0.0468 -1.31%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 5.10 4.58 3.84 0.00 0.00 0.00 0.00 -
P/RPS 2.91 3.27 3.61 0.00 0.00 0.00 0.00 -100.00%
P/EPS 22.27 24.62 54.08 0.00 0.00 0.00 0.00 -100.00%
EY 4.49 4.06 1.85 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.25 2.25 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 CAGR
Date 21/07/05 22/07/04 22/07/03 25/07/02 05/12/01 04/12/00 23/11/99 -
Price 5.60 4.74 4.04 0.00 0.00 0.00 0.00 -
P/RPS 3.20 3.39 3.80 0.00 0.00 0.00 0.00 -100.00%
P/EPS 24.45 25.48 56.90 0.00 0.00 0.00 0.00 -100.00%
EY 4.09 3.92 1.76 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.32 2.36 0.00 0.00 0.00 0.00 -100.00%

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