[CDB] YoY Cumulative Quarter Result on 31-Oct-2001 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
05-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ--%
YoY- 10.97%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Revenue 1,050,505 793,005 597,406 553,116 408,597 296,031 232,691 -1.58%
PBT 198,396 77,094 101,069 89,810 80,934 -12,473 -62,878 -
Tax -58,709 -24,135 -29,000 0 0 12,473 62,878 -
NP 139,687 52,959 72,069 89,810 80,934 0 0 -100.00%
-
NP to SH 139,687 52,959 72,069 89,810 80,934 -12,473 -62,878 -
-
Tax Rate 29.59% 31.31% 28.69% 0.00% 0.00% - - -
Total Cost 910,818 740,046 525,337 463,306 327,663 296,031 232,691 -1.43%
-
Net Worth 1,532,050 1,275,491 1,238,685 750,116 996,687 548,812 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Net Worth 1,532,050 1,275,491 1,238,685 750,116 996,687 548,812 0 -100.00%
NOSH 751,005 745,901 750,718 750,116 749,388 498,920 499,031 -0.43%
Ratio Analysis
30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
NP Margin 13.30% 6.68% 12.06% 16.24% 19.81% 0.00% 0.00% -
ROE 9.12% 4.15% 5.82% 11.97% 8.12% -2.27% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 139.88 106.31 79.58 73.74 54.52 59.33 46.63 -1.15%
EPS 18.60 7.10 9.60 12.00 10.80 -2.50 -12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.71 1.65 1.00 1.33 1.10 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 750,405
30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
RPS 8.95 6.76 5.09 4.71 3.48 2.52 1.98 -1.58%
EPS 1.19 0.45 0.61 0.77 0.69 -0.11 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 0.1087 0.1056 0.0639 0.085 0.0468 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 30/06/04 30/06/03 - - - - - -
Price 4.58 3.84 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.27 3.61 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 24.62 54.08 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 4.06 1.85 0.00 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 2.25 2.25 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 31/10/99 31/10/98 CAGR
Date 22/07/04 22/07/03 25/07/02 05/12/01 04/12/00 23/11/99 - -
Price 4.74 4.04 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.39 3.80 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 25.48 56.90 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 3.92 1.76 0.00 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 2.32 2.36 0.00 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