[CDB] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
11-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -31.44%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Revenue 2,884,324 2,233,702 1,713,529 1,289,564 553,116 670,913 655,821 29.82%
PBT 661,551 446,843 201,536 145,770 89,810 136,891 23,204 80.48%
Tax -190,595 -129,488 -59,313 -44,900 0 0 19,609 -
NP 470,956 317,355 142,223 100,870 89,810 136,891 42,813 52.59%
-
NP to SH 470,956 317,355 142,223 100,870 89,810 136,891 23,204 69.99%
-
Tax Rate 28.81% 28.98% 29.43% 30.80% 0.00% 0.00% -84.51% -
Total Cost 2,413,368 1,916,347 1,571,306 1,188,694 463,306 534,022 613,008 27.31%
-
Net Worth 2,247,976 1,723,152 1,375,436 1,266,890 1,164,370 1,081,835 877,740 18.02%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Net Worth 2,247,976 1,723,152 1,375,436 1,266,890 1,164,370 1,081,835 877,740 18.02%
NOSH 749,325 749,196 747,520 749,639 751,206 746,093 719,459 0.71%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
NP Margin 16.33% 14.21% 8.30% 7.82% 16.24% 20.40% 6.53% -
ROE 20.95% 18.42% 10.34% 7.96% 7.71% 12.65% 2.64% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
RPS 384.92 298.15 229.23 172.02 73.63 89.92 91.15 28.90%
EPS 62.85 42.36 19.03 13.46 11.96 18.35 3.23 68.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.30 1.84 1.69 1.55 1.45 1.22 17.18%
Adjusted Per Share Value based on latest NOSH - 749,639
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
RPS 24.59 19.04 14.61 10.99 4.71 5.72 5.59 29.83%
EPS 4.01 2.71 1.21 0.86 0.77 1.17 0.20 69.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1469 0.1172 0.108 0.0993 0.0922 0.0748 18.03%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 7.80 6.20 3.60 0.00 0.00 0.00 0.00 -
P/RPS 2.03 2.08 1.57 0.00 0.00 0.00 0.00 -
P/EPS 12.41 14.64 18.92 0.00 0.00 0.00 0.00 -
EY 8.06 6.83 5.28 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.70 1.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Date 15/02/06 14/02/05 12/02/04 11/02/03 - 21/06/01 29/06/00 -
Price 7.85 6.10 3.58 2.27 0.00 0.00 0.00 -
P/RPS 2.04 2.05 1.56 1.32 0.00 0.00 0.00 -
P/EPS 12.49 14.40 18.82 16.87 0.00 0.00 0.00 -
EY 8.01 6.94 5.31 5.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.65 1.95 1.34 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