[CDB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 23.32%
YoY- 180.03%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Revenue 3,960,081 3,337,538 2,494,978 1,971,029 1,485,163 1,071,661 815,432 32.17%
PBT 1,232,806 955,335 492,543 322,838 121,795 170,175 145,767 45.76%
Tax -316,104 -270,564 -143,419 -93,887 -40,035 8,000 0 -
NP 916,702 684,771 349,124 228,951 81,760 178,175 145,767 38.33%
-
NP to SH 916,702 684,771 349,124 228,951 81,760 178,175 145,767 38.33%
-
Tax Rate 25.64% 28.32% 29.12% 29.08% 32.87% -4.70% 0.00% -
Total Cost 3,043,379 2,652,767 2,145,854 1,742,078 1,403,403 893,486 669,665 30.63%
-
Net Worth 1,933,593 2,073,659 1,916,654 1,538,044 1,271,578 1,228,803 750,405 18.18%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Div 945,176 401,959 - - - - - -
Div Payout % 103.11% 58.70% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Net Worth 1,933,593 2,073,659 1,916,654 1,538,044 1,271,578 1,228,803 750,405 18.18%
NOSH 749,455 751,325 751,629 753,943 743,612 744,729 750,405 -0.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
NP Margin 23.15% 20.52% 13.99% 11.62% 5.51% 16.63% 17.88% -
ROE 47.41% 33.02% 18.22% 14.89% 6.43% 14.50% 19.43% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
RPS 528.39 444.22 331.94 261.43 199.72 143.90 108.67 32.19%
EPS 122.32 91.14 46.45 30.37 10.99 23.92 19.43 38.36%
DPS 126.00 53.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.58 2.76 2.55 2.04 1.71 1.65 1.00 18.20%
Adjusted Per Share Value based on latest NOSH - 753,943
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
RPS 33.76 28.45 21.27 16.80 12.66 9.13 6.95 32.17%
EPS 7.81 5.84 2.98 1.95 0.70 1.52 1.24 38.37%
DPS 8.06 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1768 0.1634 0.1311 0.1084 0.1047 0.064 18.16%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 23.00 10.90 5.10 4.58 3.84 0.00 0.00 -
P/RPS 4.35 2.45 1.54 1.75 1.92 0.00 0.00 -
P/EPS 18.80 11.96 10.98 15.08 34.93 0.00 0.00 -
EY 5.32 8.36 9.11 6.63 2.86 0.00 0.00 -
DY 5.48 4.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.91 3.95 2.00 2.25 2.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 CAGR
Date 20/07/07 20/07/06 21/07/05 22/07/04 22/07/03 25/07/02 - -
Price 22.90 11.50 5.60 4.74 4.04 0.00 0.00 -
P/RPS 4.33 2.59 1.69 1.81 2.02 0.00 0.00 -
P/EPS 18.72 12.62 12.06 15.61 36.74 0.00 0.00 -
EY 5.34 7.93 8.29 6.41 2.72 0.00 0.00 -
DY 5.50 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.88 4.17 2.20 2.32 2.36 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