[CDB] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -9.54%
YoY- 187.81%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Revenue 1,057,668 903,690 685,886 533,447 398,495 309,634 280,366 26.40%
PBT 344,518 280,610 159,312 95,013 33,517 50,747 43,061 44.34%
Tax -94,200 -80,006 -45,816 -28,666 -10,465 -15,000 0 -
NP 250,318 200,604 113,496 66,347 23,052 35,747 43,061 36.43%
-
NP to SH 250,318 200,604 113,496 66,347 23,052 35,747 43,061 36.43%
-
Tax Rate 27.34% 28.51% 28.76% 30.17% 31.22% 29.56% 0.00% -
Total Cost 807,350 703,086 572,390 467,100 375,443 273,887 237,305 24.12%
-
Net Worth 1,933,593 2,073,659 1,916,654 1,538,044 1,271,578 1,228,803 750,405 18.18%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Div 513,376 401,959 - - - - - -
Div Payout % 205.09% 200.37% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Net Worth 1,933,593 2,073,659 1,916,654 1,538,044 1,271,578 1,228,803 750,405 18.18%
NOSH 749,455 751,325 751,629 753,943 743,612 744,729 750,405 -0.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
NP Margin 23.67% 22.20% 16.55% 12.44% 5.78% 11.54% 15.36% -
ROE 12.95% 9.67% 5.92% 4.31% 1.81% 2.91% 5.74% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
RPS 141.12 120.28 91.25 70.75 53.59 41.58 37.36 26.43%
EPS 33.40 26.70 15.10 8.80 3.10 4.80 5.70 36.62%
DPS 68.50 53.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.76 2.55 2.04 1.71 1.65 1.00 18.20%
Adjusted Per Share Value based on latest NOSH - 753,943
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
RPS 9.02 7.70 5.85 4.55 3.40 2.64 2.39 26.41%
EPS 2.13 1.71 0.97 0.57 0.20 0.30 0.37 36.19%
DPS 4.38 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1768 0.1634 0.1311 0.1084 0.1047 0.064 18.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 23.00 10.90 5.10 4.58 3.84 0.00 0.00 -
P/RPS 16.30 9.06 5.59 6.47 7.17 0.00 0.00 -
P/EPS 68.86 40.82 33.77 52.05 123.87 0.00 0.00 -
EY 1.45 2.45 2.96 1.92 0.81 0.00 0.00 -
DY 2.98 4.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.91 3.95 2.00 2.25 2.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Date 20/07/07 20/07/06 21/07/05 22/07/04 22/07/03 25/07/02 05/12/01 -
Price 22.90 11.50 5.60 4.74 4.04 0.00 0.00 -
P/RPS 16.23 9.56 6.14 6.70 7.54 0.00 0.00 -
P/EPS 68.56 43.07 37.09 53.86 130.32 0.00 0.00 -
EY 1.46 2.32 2.70 1.86 0.77 0.00 0.00 -
DY 2.99 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.88 4.17 2.20 2.32 2.36 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