[CDB] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 8.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Revenue 2,056,648 1,627,365 1,227,203 919,840 0 465,911 362,654 -1.84%
PBT 442,917 312,274 120,105 111,606 0 -3,416 -91,133 -
Tax -128,570 -90,067 -33,946 -33,600 0 6,832 91,133 -
NP 314,347 222,207 86,159 78,006 0 3,416 0 -100.00%
-
NP to SH 314,347 222,207 86,159 78,006 0 3,416 -91,133 -
-
Tax Rate 29.03% 28.84% 28.26% 30.11% - - - -
Total Cost 1,742,301 1,405,158 1,141,044 841,834 0 462,495 362,654 -1.66%
-
Net Worth 2,055,634 1,621,510 1,318,607 1,245,095 0 488,000 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Net Worth 2,055,634 1,621,510 1,318,607 1,245,095 0 488,000 0 -100.00%
NOSH 750,231 750,699 749,208 750,057 749,919 488,000 500,730 -0.43%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
NP Margin 15.28% 13.65% 7.02% 8.48% 0.00% 0.73% 0.00% -
ROE 15.29% 13.70% 6.53% 6.27% 0.00% 0.70% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
RPS 274.14 216.78 163.80 122.64 0.00 95.47 72.42 -1.41%
EPS 41.90 29.60 11.50 10.40 0.00 -0.50 -18.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.16 1.76 1.66 0.00 1.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 742,124
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
RPS 17.53 13.87 10.46 7.84 0.00 3.97 3.09 -1.84%
EPS 2.68 1.89 0.73 0.66 0.00 0.03 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1752 0.1382 0.1124 0.1061 0.00 0.0416 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 5.80 4.72 3.72 0.00 0.00 0.00 0.00 -
P/RPS 2.12 2.18 2.27 0.00 0.00 0.00 0.00 -100.00%
P/EPS 13.84 15.95 32.35 0.00 0.00 0.00 0.00 -100.00%
EY 7.22 6.27 3.09 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 2.12 2.19 2.11 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 31/01/99 CAGR
Date 26/10/05 26/10/04 29/10/03 29/10/02 - 01/03/00 - -
Price 6.20 4.68 3.80 0.00 0.00 0.00 0.00 -
P/RPS 2.26 2.16 2.32 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.80 15.81 33.04 0.00 0.00 0.00 0.00 -100.00%
EY 6.76 6.32 3.03 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 2.26 2.17 2.16 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