[CDB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.45%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Revenue 3,652,536 2,884,324 2,233,702 1,713,529 1,289,564 553,116 670,913 34.80%
PBT 1,087,139 661,551 446,843 201,536 145,770 89,810 136,891 44.07%
Tax -281,486 -190,595 -129,488 -59,313 -44,900 0 0 -
NP 805,653 470,956 317,355 142,223 100,870 89,810 136,891 36.66%
-
NP to SH 805,653 470,956 317,355 142,223 100,870 89,810 136,891 36.66%
-
Tax Rate 25.89% 28.81% 28.98% 29.43% 30.80% 0.00% 0.00% -
Total Cost 2,846,883 2,413,368 1,916,347 1,571,306 1,188,694 463,306 534,022 34.30%
-
Net Worth 1,757,237 2,247,976 1,723,152 1,375,436 1,266,890 1,164,370 1,081,835 8.92%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Div 833,759 - - - - - - -
Div Payout % 103.49% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Net Worth 1,757,237 2,247,976 1,723,152 1,375,436 1,266,890 1,164,370 1,081,835 8.92%
NOSH 750,956 749,325 749,196 747,520 749,639 751,206 746,093 0.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
NP Margin 22.06% 16.33% 14.21% 8.30% 7.82% 16.24% 20.40% -
ROE 45.85% 20.95% 18.42% 10.34% 7.96% 7.71% 12.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
RPS 486.38 384.92 298.15 229.23 172.02 73.63 89.92 34.65%
EPS 107.28 62.85 42.36 19.03 13.46 11.96 18.35 36.50%
DPS 111.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 3.00 2.30 1.84 1.69 1.55 1.45 8.80%
Adjusted Per Share Value based on latest NOSH - 747,520
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
RPS 31.13 24.59 19.04 14.61 10.99 4.71 5.72 34.79%
EPS 6.87 4.01 2.71 1.21 0.86 0.77 1.17 36.61%
DPS 7.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1498 0.1916 0.1469 0.1172 0.108 0.0993 0.0922 8.93%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 15.20 7.80 6.20 3.60 0.00 0.00 0.00 -
P/RPS 3.13 2.03 2.08 1.57 0.00 0.00 0.00 -
P/EPS 14.17 12.41 14.64 18.92 0.00 0.00 0.00 -
EY 7.06 8.06 6.83 5.28 0.00 0.00 0.00 -
DY 7.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 2.60 2.70 1.96 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 CAGR
Date 14/02/07 15/02/06 14/02/05 12/02/04 11/02/03 - 21/06/01 -
Price 15.90 7.85 6.10 3.58 2.27 0.00 0.00 -
P/RPS 3.27 2.04 2.05 1.56 1.32 0.00 0.00 -
P/EPS 14.82 12.49 14.40 18.82 16.87 0.00 0.00 -
EY 6.75 8.01 6.94 5.31 5.93 0.00 0.00 -
DY 6.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.79 2.62 2.65 1.95 1.34 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