[CDB] YoY Quarter Result on 30-Apr-2001 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
21-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
30-Apr-2001 [#4]
Profit Trend
QoQ- 5.39%
YoY- 110.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Revenue 486,326 369,724 193,926 262,316 189,910 112,617 -1.52%
PBT 81,431 34,164 32,111 55,957 26,620 14,028 -1.82%
Tax -25,367 -11,300 37,000 0 0 0 -100.00%
NP 56,064 22,864 69,111 55,957 26,620 14,028 -1.44%
-
NP to SH 56,064 22,864 69,111 55,957 26,620 14,028 -1.44%
-
Tax Rate 31.15% 33.08% -115.23% 0.00% 0.00% 0.00% -
Total Cost 430,262 346,860 124,815 206,359 163,290 98,589 -1.53%
-
Net Worth 1,375,436 1,266,890 1,216,954 1,081,835 877,740 728,120 -0.66%
Dividend
31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 1,375,436 1,266,890 1,216,954 1,081,835 877,740 728,120 -0.66%
NOSH 747,520 749,639 751,206 746,093 719,459 668,000 -0.11%
Ratio Analysis
31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 11.53% 6.18% 35.64% 21.33% 14.02% 12.46% -
ROE 4.08% 1.80% 5.68% 5.17% 3.03% 1.93% -
Per Share
31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
RPS 65.06 49.32 25.82 35.16 26.40 16.86 -1.40%
EPS 7.50 3.05 9.20 7.50 3.70 2.10 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.69 1.62 1.45 1.22 1.09 -0.54%
Adjusted Per Share Value based on latest NOSH - 746,093
31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
RPS 4.15 3.15 1.65 2.24 1.62 0.96 -1.52%
EPS 0.48 0.19 0.59 0.48 0.23 0.12 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1172 0.108 0.1037 0.0922 0.0748 0.0621 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Date 31/12/03 - - - - - -
Price 3.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.53 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 48.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 2.08 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 -
P/NAPS 1.96 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Date 12/02/04 11/02/03 06/02/02 21/06/01 29/06/00 - -
Price 3.58 2.27 0.00 0.00 0.00 0.00 -
P/RPS 5.50 4.60 0.00 0.00 0.00 0.00 -100.00%
P/EPS 47.73 74.43 0.00 0.00 0.00 0.00 -100.00%
EY 2.09 1.34 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.34 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