[CDB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -17.43%
YoY- 43.24%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Revenue 2,662,985 2,113,691 1,596,927 1,113,766 535,066 578,528 30.90%
PBT 577,486 393,705 154,269 143,717 102,706 10,612 102.39%
Tax -167,991 -115,434 -45,246 3,400 0 19,609 -
NP 409,495 278,271 109,023 147,117 102,706 30,221 58.37%
-
NP to SH 409,495 278,271 109,023 147,117 102,706 10,612 90.48%
-
Tax Rate 29.09% 29.32% 29.33% -2.37% 0.00% -184.78% -
Total Cost 2,253,490 1,835,420 1,487,904 966,649 432,360 548,307 28.31%
-
Net Worth 2,049,849 1,620,392 1,327,999 1,231,927 0 503,166 28.11%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Net Worth 2,049,849 1,620,392 1,327,999 1,231,927 0 503,166 28.11%
NOSH 748,120 750,181 754,545 742,124 749,919 503,166 7.24%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
NP Margin 15.38% 13.17% 6.83% 13.21% 19.20% 5.22% -
ROE 19.98% 17.17% 8.21% 11.94% 0.00% 2.11% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 355.96 281.76 211.64 150.08 71.35 114.98 22.06%
EPS 54.74 37.09 14.45 19.82 13.70 2.11 77.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.74 2.16 1.76 1.66 0.00 1.00 19.46%
Adjusted Per Share Value based on latest NOSH - 742,124
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 22.70 18.02 13.61 9.49 4.56 4.93 30.91%
EPS 3.49 2.37 0.93 1.25 0.88 0.09 90.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.1381 0.1132 0.105 0.00 0.0429 28.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - -
Price 5.80 4.72 3.72 0.00 0.00 0.00 -
P/RPS 1.63 1.68 1.76 0.00 0.00 0.00 -
P/EPS 10.60 12.72 25.75 0.00 0.00 0.00 -
EY 9.44 7.86 3.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.19 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 26/10/05 26/10/04 29/10/03 29/10/02 - - -
Price 6.20 4.68 3.80 0.00 0.00 0.00 -
P/RPS 1.74 1.66 1.80 0.00 0.00 0.00 -
P/EPS 11.33 12.62 26.30 0.00 0.00 0.00 -
EY 8.83 7.93 3.80 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.17 2.16 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