[CDB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 44.02%
YoY- 459.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Revenue 920,772 744,867 576,860 434,198 322,434 0 169,880 28.84%
PBT 255,304 198,821 113,878 43,011 10,537 0 9,057 64.98%
Tax -74,477 -55,930 -31,358 -9,811 -4,600 0 0 -
NP 180,827 142,891 82,520 33,200 5,937 0 9,057 56.67%
-
NP to SH 180,827 142,891 82,520 33,200 5,937 0 9,057 56.67%
-
Tax Rate 29.17% 28.13% 27.54% 22.81% 43.66% - 0.00% -
Total Cost 739,945 601,976 494,340 400,998 316,497 0 160,823 25.71%
-
Net Worth 1,965,836 2,049,849 1,620,392 1,327,999 1,231,927 0 568,578 20.44%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Net Worth 1,965,836 2,049,849 1,620,392 1,327,999 1,231,927 0 568,578 20.44%
NOSH 750,319 748,120 750,181 754,545 742,124 749,919 503,166 6.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
NP Margin 19.64% 19.18% 14.31% 7.65% 1.84% 0.00% 5.33% -
ROE 9.20% 6.97% 5.09% 2.50% 0.48% 0.00% 1.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 122.72 99.57 76.90 57.54 43.45 0.00 33.76 21.35%
EPS 24.10 19.10 11.00 4.40 0.80 0.00 1.80 47.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.74 2.16 1.76 1.66 0.00 1.13 13.44%
Adjusted Per Share Value based on latest NOSH - 754,545
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 7.85 6.35 4.92 3.70 2.75 0.00 1.45 28.82%
EPS 1.54 1.22 0.70 0.28 0.05 0.00 0.08 55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1747 0.1381 0.1132 0.105 0.00 0.0485 20.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 12.50 5.80 4.72 3.72 0.00 0.00 0.00 -
P/RPS 10.19 5.83 6.14 6.46 0.00 0.00 0.00 -
P/EPS 51.87 30.37 42.91 84.55 0.00 0.00 0.00 -
EY 1.93 3.29 2.33 1.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 2.12 2.19 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 20/10/06 26/10/05 26/10/04 29/10/03 29/10/02 - 01/03/00 -
Price 12.30 6.20 4.68 3.80 0.00 0.00 0.00 -
P/RPS 10.02 6.23 6.09 6.60 0.00 0.00 0.00 -
P/EPS 51.04 32.46 42.55 86.36 0.00 0.00 0.00 -
EY 1.96 3.08 2.35 1.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 2.26 2.17 2.16 0.00 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