[CDB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 47.91%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,445,220 2,884,324 2,742,197 2,623,562 2,503,580 2,233,703 2,169,820 36.13%
PBT 1,029,080 661,550 590,556 488,194 339,136 446,843 416,365 82.90%
Tax -290,412 -190,595 -171,426 -145,280 -107,296 -129,488 -120,089 80.26%
NP 738,668 470,955 419,129 342,914 231,840 317,355 296,276 83.96%
-
NP to SH 738,668 470,955 419,129 342,914 231,840 317,355 296,276 83.96%
-
Tax Rate 28.22% 28.81% 29.03% 29.76% 31.64% 28.98% 28.84% -
Total Cost 2,706,552 2,413,369 2,323,068 2,280,648 2,271,740 1,916,348 1,873,544 27.82%
-
Net Worth 2,432,199 2,249,785 2,055,634 1,909,237 1,799,018 1,725,570 1,621,510 31.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 2,432,199 2,249,785 2,055,634 1,909,237 1,799,018 1,725,570 1,621,510 31.06%
NOSH 750,678 749,928 750,231 748,720 752,727 750,248 750,699 -0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.44% 16.33% 15.28% 13.07% 9.26% 14.21% 13.65% -
ROE 30.37% 20.93% 20.39% 17.96% 12.89% 18.39% 18.27% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 458.95 384.61 365.51 350.41 332.60 297.73 289.04 36.14%
EPS 98.40 62.80 55.87 45.80 30.80 42.30 39.47 83.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.00 2.74 2.55 2.39 2.30 2.16 31.06%
Adjusted Per Share Value based on latest NOSH - 751,629
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 29.37 24.59 23.37 22.36 21.34 19.04 18.50 36.12%
EPS 6.30 4.01 3.57 2.92 1.98 2.71 2.53 83.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2073 0.1918 0.1752 0.1627 0.1533 0.1471 0.1382 31.06%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 8.45 7.80 5.80 5.10 5.30 6.20 4.72 -
P/RPS 1.84 2.03 1.59 1.46 1.59 2.08 1.63 8.42%
P/EPS 8.59 12.42 10.38 11.14 17.21 14.66 11.96 -19.81%
EY 11.64 8.05 9.63 8.98 5.81 6.82 8.36 24.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.60 2.12 2.00 2.22 2.70 2.19 12.42%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 03/05/06 15/02/06 26/10/05 21/07/05 27/04/05 14/02/05 26/10/04 -
Price 11.20 7.85 6.20 5.60 5.35 6.10 4.68 -
P/RPS 2.44 2.04 1.70 1.60 1.61 2.05 1.62 31.42%
P/EPS 11.38 12.50 11.10 12.23 17.37 14.42 11.86 -2.71%
EY 8.79 8.00 9.01 8.18 5.76 6.93 8.43 2.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.62 2.26 2.20 2.24 2.65 2.17 36.52%

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