[CDB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -13.44%
YoY- -54.11%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Revenue 3,337,538 2,494,978 1,971,029 1,485,163 1,071,661 815,432 768,387 29.59%
PBT 955,335 492,543 322,838 121,795 170,175 145,767 116,611 44.94%
Tax -270,564 -143,419 -93,887 -40,035 8,000 0 0 -
NP 684,771 349,124 228,951 81,760 178,175 145,767 116,611 36.67%
-
NP to SH 684,771 349,124 228,951 81,760 178,175 145,767 116,611 36.67%
-
Tax Rate 28.32% 29.12% 29.08% 32.87% -4.70% 0.00% 0.00% -
Total Cost 2,652,767 2,145,854 1,742,078 1,403,403 893,486 669,665 651,776 28.11%
-
Net Worth 2,073,659 1,916,654 1,538,044 1,271,578 1,228,803 750,405 991,546 13.90%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Div 401,959 - - - - - - -
Div Payout % 58.70% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Net Worth 2,073,659 1,916,654 1,538,044 1,271,578 1,228,803 750,405 991,546 13.90%
NOSH 751,325 751,629 753,943 743,612 744,729 750,405 745,523 0.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
NP Margin 20.52% 13.99% 11.62% 5.51% 16.63% 17.88% 15.18% -
ROE 33.02% 18.22% 14.89% 6.43% 14.50% 19.43% 11.76% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
RPS 444.22 331.94 261.43 199.72 143.90 108.67 103.07 29.41%
EPS 91.14 46.45 30.37 10.99 23.92 19.43 15.64 36.49%
DPS 53.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.55 2.04 1.71 1.65 1.00 1.33 13.75%
Adjusted Per Share Value based on latest NOSH - 743,612
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
RPS 28.45 21.27 16.80 12.66 9.13 6.95 6.55 29.59%
EPS 5.84 2.98 1.95 0.70 1.52 1.24 0.99 36.78%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.1634 0.1311 0.1084 0.1047 0.064 0.0845 13.91%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 10.90 5.10 4.58 3.84 0.00 0.00 0.00 -
P/RPS 2.45 1.54 1.75 1.92 0.00 0.00 0.00 -
P/EPS 11.96 10.98 15.08 34.93 0.00 0.00 0.00 -
EY 8.36 9.11 6.63 2.86 0.00 0.00 0.00 -
DY 4.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.00 2.25 2.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Date 20/07/06 21/07/05 22/07/04 22/07/03 25/07/02 - 04/12/00 -
Price 11.50 5.60 4.74 4.04 0.00 0.00 0.00 -
P/RPS 2.59 1.69 1.81 2.02 0.00 0.00 0.00 -
P/EPS 12.62 12.06 15.61 36.74 0.00 0.00 0.00 -
EY 7.93 8.29 6.41 2.72 0.00 0.00 0.00 -
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 2.20 2.32 2.36 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