[CDB] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 26.9%
YoY- 97.92%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 4,866,376 4,514,217 3,806,103 3,119,734 2,342,539 1,836,077 1,396,302 23.10%
PBT 1,523,709 1,501,931 1,168,898 834,037 428,244 261,342 139,025 48.98%
Tax -397,695 -395,198 -301,910 -236,374 -126,269 -75,686 -44,570 43.97%
NP 1,126,014 1,106,733 866,988 597,663 301,975 185,656 94,455 51.08%
-
NP to SH 1,126,014 1,106,733 866,988 597,663 301,975 185,656 94,455 51.08%
-
Tax Rate 26.10% 26.31% 25.83% 28.34% 29.49% 28.96% 32.06% -
Total Cost 3,740,362 3,407,484 2,939,115 2,522,071 2,040,564 1,650,421 1,301,847 19.21%
-
Net Worth 2,170,832 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 1,248,617 9.64%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 1,456,105 1,708,133 833,759 - - - - -
Div Payout % 129.32% 154.34% 96.17% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 2,170,832 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 1,248,617 9.64%
NOSH 778,076 749,715 750,006 750,678 752,727 748,367 747,675 0.66%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 23.14% 24.52% 22.78% 19.16% 12.89% 10.11% 6.76% -
ROE 51.87% 59.29% 43.46% 24.57% 16.79% 12.79% 7.56% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 625.44 602.12 507.48 415.59 311.21 245.34 186.75 22.29%
EPS 144.72 147.62 115.60 79.62 40.12 24.81 12.63 50.09%
DPS 188.00 227.75 111.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.49 2.66 3.24 2.39 1.94 1.67 8.92%
Adjusted Per Share Value based on latest NOSH - 750,678
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 41.48 38.48 32.44 26.59 19.97 15.65 11.90 23.11%
EPS 9.60 9.43 7.39 5.09 2.57 1.58 0.81 50.93%
DPS 12.41 14.56 7.11 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.1591 0.1701 0.2073 0.1533 0.1238 0.1064 9.64%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.12 2.44 18.70 8.45 5.30 4.26 2.42 -
P/RPS 0.34 0.41 3.68 2.03 1.70 1.74 1.30 -20.01%
P/EPS 1.46 1.65 16.18 10.61 13.21 17.17 19.16 -34.86%
EY 68.26 60.50 6.18 9.42 7.57 5.82 5.22 53.43%
DY 88.68 93.34 5.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.98 7.03 2.61 2.22 2.20 1.45 -10.19%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/04/09 29/04/08 03/05/07 03/05/06 27/04/05 29/04/04 06/05/03 -
Price 2.23 2.42 21.50 11.20 5.35 4.48 2.55 -
P/RPS 0.36 0.40 4.24 2.69 1.72 1.83 1.37 -19.95%
P/EPS 1.54 1.64 18.60 14.07 13.34 18.06 20.18 -34.84%
EY 64.90 61.00 5.38 7.11 7.50 5.54 4.95 53.49%
DY 84.30 94.11 5.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.97 8.08 3.46 2.24 2.31 1.53 -10.23%

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