[CDB] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 30.8%
YoY- -17.66%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Revenue 861,305 625,895 517,058 394,510 287,772 272,750 192,051 30.30%
PBT 257,270 84,784 103,383 43,577 50,322 46,749 33,966 42.93%
Tax -72,603 -26,824 -30,043 -13,670 -14,000 0 0 -
NP 184,667 57,960 73,340 29,907 36,322 46,749 33,966 34.81%
-
NP to SH 184,667 57,960 73,340 29,907 36,322 46,749 33,966 34.81%
-
Tax Rate 28.22% 31.64% 29.06% 31.37% 27.82% 0.00% 0.00% -
Total Cost 676,638 567,935 443,718 364,603 251,450 226,001 158,085 29.24%
-
Net Worth 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 1,132,378 958,595 17.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Net Worth 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 1,132,378 958,595 17.85%
NOSH 750,678 752,727 748,367 747,675 756,708 749,919 754,800 -0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
NP Margin 21.44% 9.26% 14.18% 7.58% 12.62% 17.14% 17.69% -
ROE 7.59% 3.22% 5.05% 2.40% 3.00% 4.13% 3.54% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
RPS 114.74 83.15 69.09 52.76 38.03 36.37 25.44 30.43%
EPS 24.60 7.70 9.80 4.00 4.80 6.20 4.50 34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 2.39 1.94 1.67 1.60 1.51 1.27 17.96%
Adjusted Per Share Value based on latest NOSH - 747,675
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
RPS 7.34 5.34 4.41 3.36 2.45 2.32 1.64 30.26%
EPS 1.57 0.49 0.63 0.25 0.31 0.40 0.29 34.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.1533 0.1238 0.1064 0.1032 0.0965 0.0817 17.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 8.45 5.30 4.26 2.42 0.00 0.00 0.00 -
P/RPS 7.36 6.37 6.17 4.59 0.00 0.00 0.00 -
P/EPS 34.35 68.83 43.47 60.50 0.00 0.00 0.00 -
EY 2.91 1.45 2.30 1.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.22 2.20 1.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Date 03/05/06 27/04/05 29/04/04 06/05/03 29/04/02 27/09/01 28/09/00 -
Price 11.20 5.35 4.48 2.55 0.00 0.00 0.00 -
P/RPS 9.76 6.43 6.48 4.83 0.00 0.00 0.00 -
P/EPS 45.53 69.48 45.71 63.75 0.00 0.00 0.00 -
EY 2.20 1.44 2.19 1.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.24 2.31 1.53 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