[CDB] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -60.79%
YoY- 218.61%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,218,355 1,166,454 1,014,872 861,305 625,895 517,058 394,510 20.65%
PBT 372,459 395,646 339,029 257,270 84,784 103,383 43,577 42.94%
Tax -97,020 -105,506 -93,027 -72,603 -26,824 -30,043 -13,670 38.58%
NP 275,439 290,140 246,002 184,667 57,960 73,340 29,907 44.73%
-
NP to SH 275,439 290,140 246,002 184,667 57,960 73,340 29,907 44.73%
-
Tax Rate 26.05% 26.67% 27.44% 28.22% 31.64% 29.06% 31.37% -
Total Cost 942,916 876,314 768,870 676,638 567,935 443,718 364,603 17.14%
-
Net Worth 2,170,832 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 1,248,617 9.64%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,170,832 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 1,248,617 9.64%
NOSH 778,076 749,715 750,006 750,678 752,727 748,367 747,675 0.66%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 22.61% 24.87% 24.24% 21.44% 9.26% 14.18% 7.58% -
ROE 12.69% 15.54% 12.33% 7.59% 3.22% 5.05% 2.40% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 156.59 155.59 135.32 114.74 83.15 69.09 52.76 19.85%
EPS 35.40 38.70 32.80 24.60 7.70 9.80 4.00 43.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.49 2.66 3.24 2.39 1.94 1.67 8.92%
Adjusted Per Share Value based on latest NOSH - 750,678
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.39 9.94 8.65 7.34 5.34 4.41 3.36 20.68%
EPS 2.35 2.47 2.10 1.57 0.49 0.63 0.25 45.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.1591 0.1701 0.2073 0.1533 0.1238 0.1064 9.64%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.12 2.44 18.70 8.45 5.30 4.26 2.42 -
P/RPS 1.35 1.57 13.82 7.36 6.37 6.17 4.59 -18.43%
P/EPS 5.99 6.30 57.01 34.35 68.83 43.47 60.50 -31.95%
EY 16.70 15.86 1.75 2.91 1.45 2.30 1.65 47.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.98 7.03 2.61 2.22 2.20 1.45 -10.19%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/04/09 29/04/08 03/05/07 03/05/06 27/04/05 29/04/04 06/05/03 -
Price 2.23 2.42 21.50 11.20 5.35 4.48 2.55 -
P/RPS 1.42 1.56 15.89 9.76 6.43 6.48 4.83 -18.44%
P/EPS 6.30 6.25 65.55 45.53 69.48 45.71 63.75 -31.98%
EY 15.87 15.99 1.53 2.20 1.44 2.19 1.57 46.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.97 8.08 3.46 2.24 2.31 1.53 -10.23%

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