[CDB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 24.38%
YoY- 148.55%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,113,425 920,772 744,867 576,860 434,198 322,434 0 -
PBT 375,169 255,304 198,821 113,878 43,011 10,537 0 -
Tax -101,890 -74,477 -55,930 -31,358 -9,811 -4,600 0 -
NP 273,279 180,827 142,891 82,520 33,200 5,937 0 -
-
NP to SH 273,279 180,827 142,891 82,520 33,200 5,937 0 -
-
Tax Rate 27.16% 29.17% 28.13% 27.54% 22.81% 43.66% - -
Total Cost 840,146 739,945 601,976 494,340 400,998 316,497 0 -
-
Net Worth 1,831,870 1,965,836 2,049,849 1,620,392 1,327,999 1,231,927 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 750,766 - - - - - - -
Div Payout % 274.73% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,831,870 1,965,836 2,049,849 1,620,392 1,327,999 1,231,927 0 -
NOSH 750,766 750,319 748,120 750,181 754,545 742,124 749,919 0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.54% 19.64% 19.18% 14.31% 7.65% 1.84% 0.00% -
ROE 14.92% 9.20% 6.97% 5.09% 2.50% 0.48% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 148.31 122.72 99.57 76.90 57.54 43.45 0.00 -
EPS 36.40 24.10 19.10 11.00 4.40 0.80 0.00 -
DPS 100.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.62 2.74 2.16 1.76 1.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 750,181
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.49 7.85 6.35 4.92 3.70 2.75 0.00 -
EPS 2.33 1.54 1.22 0.70 0.28 0.05 0.00 -
DPS 6.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.1676 0.1747 0.1381 0.1132 0.105 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 21.50 12.50 5.80 4.72 3.72 0.00 0.00 -
P/RPS 14.50 10.19 5.83 6.14 6.46 0.00 0.00 -
P/EPS 59.07 51.87 30.37 42.91 84.55 0.00 0.00 -
EY 1.69 1.93 3.29 2.33 1.18 0.00 0.00 -
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.81 4.77 2.12 2.19 2.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/10/07 20/10/06 26/10/05 26/10/04 29/10/03 29/10/02 - -
Price 23.00 12.30 6.20 4.68 3.80 0.00 0.00 -
P/RPS 15.51 10.02 6.23 6.09 6.60 0.00 0.00 -
P/EPS 63.19 51.04 32.46 42.55 86.36 0.00 0.00 -
EY 1.58 1.96 3.08 2.35 1.16 0.00 0.00 -
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.43 4.69 2.26 2.17 2.16 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