[CDB] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.36%
YoY- 18.99%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Revenue 3,119,734 2,342,539 1,836,077 1,396,302 568,138 751,612 714,261 29.70%
PBT 834,037 428,244 261,342 139,025 93,383 149,674 76,779 52.31%
Tax -236,374 -126,269 -75,686 -44,570 -14,000 0 0 -
NP 597,663 301,975 185,656 94,455 79,383 149,674 76,779 43.62%
-
NP to SH 597,663 301,975 185,656 94,455 79,383 149,674 76,779 43.62%
-
Tax Rate 28.34% 29.49% 28.96% 32.06% 14.99% 0.00% 0.00% -
Total Cost 2,522,071 2,040,564 1,650,421 1,301,847 488,755 601,938 637,482 27.45%
-
Net Worth 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 1,132,378 958,595 17.85%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Net Worth 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 1,132,378 958,595 17.85%
NOSH 750,678 752,727 748,367 747,675 756,708 749,919 754,800 -0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
NP Margin 19.16% 12.89% 10.11% 6.76% 13.97% 19.91% 10.75% -
ROE 24.57% 16.79% 12.79% 7.56% 6.56% 13.22% 8.01% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
RPS 415.59 311.21 245.34 186.75 75.08 100.23 94.63 29.82%
EPS 79.62 40.12 24.81 12.63 10.49 19.96 10.17 43.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 2.39 1.94 1.67 1.60 1.51 1.27 17.96%
Adjusted Per Share Value based on latest NOSH - 747,675
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
RPS 26.59 19.97 15.65 11.90 4.84 6.41 6.09 29.69%
EPS 5.09 2.57 1.58 0.81 0.68 1.28 0.65 43.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.1533 0.1238 0.1064 0.1032 0.0965 0.0817 17.85%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 8.45 5.30 4.26 2.42 0.00 0.00 0.00 -
P/RPS 2.03 1.70 1.74 1.30 0.00 0.00 0.00 -
P/EPS 10.61 13.21 17.17 19.16 0.00 0.00 0.00 -
EY 9.42 7.57 5.82 5.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.22 2.20 1.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 31/07/00 CAGR
Date 03/05/06 27/04/05 29/04/04 06/05/03 - 27/09/01 28/09/00 -
Price 11.20 5.35 4.48 2.55 0.00 0.00 0.00 -
P/RPS 2.69 1.72 1.83 1.37 0.00 0.00 0.00 -
P/EPS 14.07 13.34 18.06 20.18 0.00 0.00 0.00 -
EY 7.11 7.50 5.54 4.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.24 2.31 1.53 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