[CDB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 33.35%
YoY- -25.89%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Revenue 3,513,443 2,662,985 2,113,691 1,596,927 1,113,766 535,066 578,528 31.06%
PBT 1,011,818 577,486 393,705 154,269 143,717 102,706 10,612 98.06%
Tax -289,111 -167,991 -115,434 -45,246 3,400 0 19,609 -
NP 722,707 409,495 278,271 109,023 147,117 102,706 30,221 60.96%
-
NP to SH 722,707 409,495 278,271 109,023 147,117 102,706 10,612 88.32%
-
Tax Rate 28.57% 29.09% 29.32% 29.33% -2.37% 0.00% -184.78% -
Total Cost 2,790,736 2,253,490 1,835,420 1,487,904 966,649 432,360 548,307 27.63%
-
Net Worth 1,965,836 2,049,849 1,620,392 1,327,999 1,231,927 0 503,166 22.67%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Div 401,959 - - - - - - -
Div Payout % 55.62% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Net Worth 1,965,836 2,049,849 1,620,392 1,327,999 1,231,927 0 503,166 22.67%
NOSH 750,319 748,120 750,181 754,545 742,124 749,919 503,166 6.17%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
NP Margin 20.57% 15.38% 13.17% 6.83% 13.21% 19.20% 5.22% -
ROE 36.76% 19.98% 17.17% 8.21% 11.94% 0.00% 2.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 468.26 355.96 281.76 211.64 150.08 71.35 114.98 23.43%
EPS 96.32 54.74 37.09 14.45 19.82 13.70 2.11 77.35%
DPS 53.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.74 2.16 1.76 1.66 0.00 1.00 15.53%
Adjusted Per Share Value based on latest NOSH - 754,545
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 29.95 22.70 18.02 13.61 9.49 4.56 4.93 31.06%
EPS 6.16 3.49 2.37 0.93 1.25 0.88 0.09 88.46%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1747 0.1381 0.1132 0.105 0.00 0.0429 22.67%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 12.50 5.80 4.72 3.72 0.00 0.00 0.00 -
P/RPS 2.67 1.63 1.68 1.76 0.00 0.00 0.00 -
P/EPS 12.98 10.60 12.72 25.75 0.00 0.00 0.00 -
EY 7.71 9.44 7.86 3.88 0.00 0.00 0.00 -
DY 4.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 2.12 2.19 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 20/10/06 26/10/05 26/10/04 29/10/03 29/10/02 - - -
Price 12.30 6.20 4.68 3.80 0.00 0.00 0.00 -
P/RPS 2.63 1.74 1.66 1.80 0.00 0.00 0.00 -
P/EPS 12.77 11.33 12.62 26.30 0.00 0.00 0.00 -
EY 7.83 8.83 7.93 3.80 0.00 0.00 0.00 -
DY 4.35 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 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