[CDB] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 77.08%
YoY- -26.52%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Revenue 1,764,995 1,311,781 1,050,505 793,005 597,406 553,116 408,597 29.46%
PBT 537,880 244,097 198,396 77,094 101,069 89,810 80,934 39.69%
Tax -152,609 -72,640 -58,709 -24,135 -29,000 0 0 -
NP 385,271 171,457 139,687 52,959 72,069 89,810 80,934 31.70%
-
NP to SH 385,271 171,457 139,687 52,959 72,069 89,810 80,934 31.70%
-
Tax Rate 28.37% 29.76% 29.59% 31.31% 28.69% 0.00% 0.00% -
Total Cost 1,379,724 1,140,324 910,818 740,046 525,337 463,306 327,663 28.88%
-
Net Worth 2,068,770 1,909,237 1,532,050 1,275,491 1,238,685 750,116 996,687 13.75%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Div 401,011 - - - - - - -
Div Payout % 104.09% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Net Worth 2,068,770 1,909,237 1,532,050 1,275,491 1,238,685 750,116 996,687 13.75%
NOSH 749,554 748,720 751,005 745,901 750,718 750,116 749,388 0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
NP Margin 21.83% 13.07% 13.30% 6.68% 12.06% 16.24% 19.81% -
ROE 18.62% 8.98% 9.12% 4.15% 5.82% 11.97% 8.12% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
RPS 235.47 175.20 139.88 106.31 79.58 73.74 54.52 29.46%
EPS 51.40 22.90 18.60 7.10 9.60 12.00 10.80 31.69%
DPS 53.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.55 2.04 1.71 1.65 1.00 1.33 13.75%
Adjusted Per Share Value based on latest NOSH - 743,612
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
RPS 15.04 11.18 8.95 6.76 5.09 4.71 3.48 29.47%
EPS 3.28 1.46 1.19 0.45 0.61 0.77 0.69 31.67%
DPS 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1763 0.1627 0.1306 0.1087 0.1056 0.0639 0.085 13.74%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 10.90 5.10 4.58 3.84 0.00 0.00 0.00 -
P/RPS 4.63 2.91 3.27 3.61 0.00 0.00 0.00 -
P/EPS 21.21 22.27 24.62 54.08 0.00 0.00 0.00 -
EY 4.72 4.49 4.06 1.85 0.00 0.00 0.00 -
DY 4.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.00 2.25 2.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Date 20/07/06 21/07/05 22/07/04 22/07/03 25/07/02 05/12/01 04/12/00 -
Price 11.50 5.60 4.74 4.04 0.00 0.00 0.00 -
P/RPS 4.88 3.20 3.39 3.80 0.00 0.00 0.00 -
P/EPS 22.37 24.45 25.48 56.90 0.00 0.00 0.00 -
EY 4.47 4.09 3.92 1.76 0.00 0.00 0.00 -
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 2.20 2.32 2.36 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