[CDB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 30.54%
YoY- 96.55%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 CAGR
Revenue 3,806,103 3,119,734 2,342,539 1,836,077 1,396,302 568,138 751,612 33.13%
PBT 1,168,898 834,037 428,244 261,342 139,025 93,383 149,674 43.70%
Tax -301,910 -236,374 -126,269 -75,686 -44,570 -14,000 0 -
NP 866,988 597,663 301,975 185,656 94,455 79,383 149,674 36.32%
-
NP to SH 866,988 597,663 301,975 185,656 94,455 79,383 149,674 36.32%
-
Tax Rate 25.83% 28.34% 29.49% 28.96% 32.06% 14.99% 0.00% -
Total Cost 2,939,115 2,522,071 2,040,564 1,650,421 1,301,847 488,755 601,938 32.27%
-
Net Worth 1,995,016 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 1,132,378 10.50%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 CAGR
Div 833,759 - - - - - - -
Div Payout % 96.17% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 CAGR
Net Worth 1,995,016 2,432,199 1,799,018 1,451,832 1,248,617 1,210,733 1,132,378 10.50%
NOSH 750,006 750,678 752,727 748,367 747,675 756,708 749,919 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 CAGR
NP Margin 22.78% 19.16% 12.89% 10.11% 6.76% 13.97% 19.91% -
ROE 43.46% 24.57% 16.79% 12.79% 7.56% 6.56% 13.22% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 CAGR
RPS 507.48 415.59 311.21 245.34 186.75 75.08 100.23 33.12%
EPS 115.60 79.62 40.12 24.81 12.63 10.49 19.96 36.32%
DPS 111.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.66 3.24 2.39 1.94 1.67 1.60 1.51 10.50%
Adjusted Per Share Value based on latest NOSH - 748,367
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 CAGR
RPS 32.44 26.59 19.97 15.65 11.90 4.84 6.41 33.11%
EPS 7.39 5.09 2.57 1.58 0.81 0.68 1.28 36.24%
DPS 7.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1701 0.2073 0.1533 0.1238 0.1064 0.1032 0.0965 10.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 18.70 8.45 5.30 4.26 2.42 0.00 0.00 -
P/RPS 3.68 2.03 1.70 1.74 1.30 0.00 0.00 -
P/EPS 16.18 10.61 13.21 17.17 19.16 0.00 0.00 -
EY 6.18 9.42 7.57 5.82 5.22 0.00 0.00 -
DY 5.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.03 2.61 2.22 2.20 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/07/01 CAGR
Date 03/05/07 03/05/06 27/04/05 29/04/04 06/05/03 - 27/09/01 -
Price 21.50 11.20 5.35 4.48 2.55 0.00 0.00 -
P/RPS 4.24 2.69 1.72 1.83 1.37 0.00 0.00 -
P/EPS 18.60 14.07 13.34 18.06 20.18 0.00 0.00 -
EY 5.38 7.11 7.50 5.54 4.95 0.00 0.00 -
DY 5.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.08 3.46 2.24 2.31 1.53 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