[CDB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
12-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.8%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 2,169,820 2,101,010 2,068,232 1,713,529 1,636,270 1,586,010 1,578,040 23.58%
PBT 416,365 396,792 413,532 201,536 160,140 154,188 174,308 78.40%
Tax -120,089 -117,418 -120,172 -59,313 -45,261 -48,270 -54,680 68.71%
NP 296,276 279,374 293,360 142,223 114,878 105,918 119,628 82.75%
-
NP to SH 296,276 279,374 293,360 142,223 114,878 105,918 119,628 82.75%
-
Tax Rate 28.84% 29.59% 29.06% 29.43% 28.26% 31.31% 31.37% -
Total Cost 1,873,544 1,821,636 1,774,872 1,571,306 1,521,392 1,480,092 1,458,412 18.12%
-
Net Worth 1,621,510 1,532,050 1,451,832 1,377,317 1,318,607 1,275,491 1,248,617 18.97%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,621,510 1,532,050 1,451,832 1,377,317 1,318,607 1,275,491 1,248,617 18.97%
NOSH 750,699 751,005 748,367 748,542 749,208 745,901 747,675 0.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.65% 13.30% 14.18% 8.30% 7.02% 6.68% 7.58% -
ROE 18.27% 18.24% 20.21% 10.33% 8.71% 8.30% 9.58% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 289.04 279.76 276.37 228.92 218.40 212.63 211.06 23.24%
EPS 39.47 37.20 39.20 19.00 15.33 14.20 16.00 82.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.04 1.94 1.84 1.76 1.71 1.67 18.65%
Adjusted Per Share Value based on latest NOSH - 747,520
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.50 17.91 17.63 14.61 13.95 13.52 13.45 23.60%
EPS 2.53 2.38 2.50 1.21 0.98 0.90 1.02 82.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.1306 0.1238 0.1174 0.1124 0.1087 0.1064 18.98%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 4.72 4.58 4.26 3.60 3.72 3.84 2.42 -
P/RPS 1.63 1.64 1.54 1.57 1.70 1.81 1.15 26.10%
P/EPS 11.96 12.31 10.87 18.95 24.26 27.04 15.13 -14.47%
EY 8.36 8.12 9.20 5.28 4.12 3.70 6.61 16.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.25 2.20 1.96 2.11 2.25 1.45 31.54%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/10/04 22/07/04 29/04/04 12/02/04 29/10/03 22/07/03 06/05/03 -
Price 4.68 4.74 4.48 3.58 3.80 4.04 2.55 -
P/RPS 1.62 1.69 1.62 1.56 1.74 1.90 1.21 21.41%
P/EPS 11.86 12.74 11.43 18.84 24.78 28.45 15.94 -17.84%
EY 8.43 7.85 8.75 5.31 4.04 3.51 6.27 21.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.32 2.31 1.95 2.16 2.36 1.53 26.15%

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