[CDB] YoY TTM Result on 31-Jan-2000 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
01-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2000
Quarter
31-Jan-2000 [#3]
Profit Trend
QoQ- 139.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Revenue 1,596,927 1,113,766 535,066 578,528 31.91%
PBT 154,269 143,717 102,706 10,612 107.54%
Tax -45,246 3,400 0 19,609 -
NP 109,023 147,117 102,706 30,221 41.90%
-
NP to SH 109,023 147,117 102,706 10,612 88.79%
-
Tax Rate 29.33% -2.37% 0.00% -184.78% -
Total Cost 1,487,904 966,649 432,360 548,307 31.30%
-
Net Worth 1,327,999 1,231,927 0 503,166 30.31%
Dividend
30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Net Worth 1,327,999 1,231,927 0 503,166 30.31%
NOSH 754,545 742,124 749,919 503,166 11.68%
Ratio Analysis
30/09/03 30/09/02 30/09/01 31/01/00 CAGR
NP Margin 6.83% 13.21% 19.20% 5.22% -
ROE 8.21% 11.94% 0.00% 2.11% -
Per Share
30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 211.64 150.08 71.35 114.98 18.10%
EPS 14.45 19.82 13.70 2.11 69.02%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.66 0.00 1.00 16.67%
Adjusted Per Share Value based on latest NOSH - 503,166
30/09/03 30/09/02 30/09/01 31/01/00 CAGR
RPS 13.61 9.49 4.56 4.93 31.91%
EPS 0.93 1.25 0.88 0.09 89.09%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1132 0.105 0.00 0.0429 30.30%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 30/09/03 - - - -
Price 3.72 0.00 0.00 0.00 -
P/RPS 1.76 0.00 0.00 0.00 -
P/EPS 25.75 0.00 0.00 0.00 -
EY 3.88 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 31/01/00 CAGR
Date 29/10/03 29/10/02 - - -
Price 3.80 0.00 0.00 0.00 -
P/RPS 1.80 0.00 0.00 0.00 -
P/EPS 26.30 0.00 0.00 0.00 -
EY 3.80 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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