[CDB] QoQ Annualized Quarter Result on 31-Oct-2000 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
04-Dec-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2001
Quarter
31-Oct-2000 [#2]
Profit Trend
QoQ- 19.14%
YoY- 748.87%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Revenue 1,091,000 907,803 860,649 817,194 768,204 655,821 621,214 45.61%
PBT 186,996 189,985 178,704 161,868 135,864 23,204 -4,554 -
Tax 0 0 0 0 0 0 9,109 -
NP 186,996 189,985 178,704 161,868 135,864 23,204 4,554 1092.91%
-
NP to SH 186,996 189,985 178,704 161,868 135,864 23,204 4,554 1092.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 904,004 717,818 681,945 655,326 632,340 632,617 616,660 29.07%
-
Net Worth 1,132,378 1,088,846 1,048,263 996,687 958,595 832,614 487,999 75.36%
Dividend
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Net Worth 1,132,378 1,088,846 1,048,263 996,687 958,595 832,614 487,999 75.36%
NOSH 749,919 750,928 748,759 749,388 754,800 682,470 487,999 33.20%
Ratio Analysis
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
NP Margin 17.14% 20.93% 20.76% 19.81% 17.69% 3.54% 0.73% -
ROE 16.51% 17.45% 17.05% 16.24% 14.17% 2.79% 0.93% -
Per Share
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 145.48 120.89 114.94 109.05 101.78 96.10 127.30 9.31%
EPS 24.80 25.30 23.87 21.60 18.00 3.40 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.45 1.40 1.33 1.27 1.22 1.00 31.65%
Adjusted Per Share Value based on latest NOSH - 745,523
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
RPS 9.30 7.74 7.34 6.97 6.55 5.59 5.30 45.53%
EPS 1.59 1.62 1.52 1.38 1.16 0.20 0.04 1067.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0965 0.0928 0.0894 0.085 0.0817 0.071 0.0416 75.32%
Price Multiplier on Financial Quarter End Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 30/04/00 31/01/00 CAGR
Date 27/09/01 21/06/01 29/03/01 04/12/00 28/09/00 29/06/00 01/03/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 0.00 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