[CDB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 68.87%
YoY- 145.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Revenue 966,769 827,676 606,337 486,326 369,724 193,926 262,316 25.84%
PBT 293,955 218,634 134,569 81,431 34,164 32,111 55,957 33.95%
Tax -54,400 -62,025 -39,421 -25,367 -11,300 37,000 0 -
NP 239,555 156,609 95,148 56,064 22,864 69,111 55,957 29.21%
-
NP to SH 239,555 156,609 95,148 56,064 22,864 69,111 55,957 29.21%
-
Tax Rate 18.51% 28.37% 29.29% 31.15% 33.08% -115.23% 0.00% -
Total Cost 727,214 671,067 511,189 430,262 346,860 124,815 206,359 24.85%
-
Net Worth 1,757,237 2,247,976 1,723,152 1,375,436 1,266,890 1,216,954 1,081,835 8.92%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Div 431,799 - - - - - - -
Div Payout % 180.25% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Net Worth 1,757,237 2,247,976 1,723,152 1,375,436 1,266,890 1,216,954 1,081,835 8.92%
NOSH 750,956 749,325 749,196 747,520 749,639 751,206 746,093 0.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
NP Margin 24.78% 18.92% 15.69% 11.53% 6.18% 35.64% 21.33% -
ROE 13.63% 6.97% 5.52% 4.08% 1.80% 5.68% 5.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
RPS 128.74 110.46 80.93 65.06 49.32 25.82 35.16 25.70%
EPS 31.90 20.90 12.70 7.50 3.05 9.20 7.50 29.06%
DPS 57.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 3.00 2.30 1.84 1.69 1.62 1.45 8.80%
Adjusted Per Share Value based on latest NOSH - 747,520
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
RPS 8.24 7.06 5.17 4.15 3.15 1.65 2.24 25.80%
EPS 2.04 1.33 0.81 0.48 0.19 0.59 0.48 29.04%
DPS 3.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1498 0.1916 0.1469 0.1172 0.108 0.1037 0.0922 8.93%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 15.20 7.80 6.20 3.60 0.00 0.00 0.00 -
P/RPS 11.81 7.06 7.66 5.53 0.00 0.00 0.00 -
P/EPS 47.65 37.32 48.82 48.00 0.00 0.00 0.00 -
EY 2.10 2.68 2.05 2.08 0.00 0.00 0.00 -
DY 3.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 2.60 2.70 1.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Date 14/02/07 15/02/06 14/02/05 12/02/04 11/02/03 06/02/02 21/06/01 -
Price 15.90 7.85 6.10 3.58 2.27 0.00 0.00 -
P/RPS 12.35 7.11 7.54 5.50 4.60 0.00 0.00 -
P/EPS 49.84 37.56 48.03 47.73 74.43 0.00 0.00 -
EY 2.01 2.66 2.08 2.09 1.34 0.00 0.00 -
DY 3.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 2.62 2.65 1.95 1.34 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