[CDB] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
29-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -27.84%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,586,010 1,578,040 1,289,564 1,226,453 1,194,812 1,151,088 747,042 65.41%
PBT 154,188 174,308 145,770 148,808 202,138 201,288 121,921 16.99%
Tax -48,270 -54,680 -44,900 -44,800 -58,000 -56,000 37,000 -
NP 105,918 119,628 100,870 104,008 144,138 145,288 158,921 -23.75%
-
NP to SH 105,918 119,628 100,870 104,008 144,138 145,288 158,921 -23.75%
-
Tax Rate 31.31% 31.37% 30.80% 30.11% 28.69% 27.82% -30.35% -
Total Cost 1,480,092 1,458,412 1,188,694 1,122,445 1,050,674 1,005,800 588,121 85.33%
-
Net Worth 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 1,214,396 3.33%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 1,275,491 1,248,617 1,267,437 1,245,095 1,238,685 1,210,733 1,214,396 3.33%
NOSH 745,901 747,675 749,962 750,057 750,718 756,708 749,627 -0.33%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.68% 7.58% 7.82% 8.48% 12.06% 12.62% 21.27% -
ROE 8.30% 9.58% 7.96% 8.35% 11.64% 12.00% 13.09% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 212.63 211.06 171.95 163.51 159.16 152.12 99.66 65.96%
EPS 14.20 16.00 13.45 13.87 19.20 19.20 21.20 -23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.67 1.69 1.66 1.65 1.60 1.62 3.68%
Adjusted Per Share Value based on latest NOSH - 742,124
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.52 13.45 10.99 10.45 10.18 9.81 6.37 65.38%
EPS 0.90 1.02 0.86 0.89 1.23 1.24 1.35 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.1064 0.108 0.1061 0.1056 0.1032 0.1035 3.33%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 3.84 2.42 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.81 1.15 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.04 15.13 0.00 0.00 0.00 0.00 0.00 -
EY 3.70 6.61 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.45 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/07/03 06/05/03 11/02/03 29/10/02 25/07/02 29/04/02 06/02/02 -
Price 4.04 2.55 2.27 0.00 0.00 0.00 0.00 -
P/RPS 1.90 1.21 1.32 0.00 0.00 0.00 0.00 -
P/EPS 28.45 15.94 16.88 0.00 0.00 0.00 0.00 -
EY 3.51 6.27 5.93 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 1.53 1.34 0.00 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