[CDB] QoQ Cumulative 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- 65.07%
YoY- 41.0%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,627,365 1,050,505 517,058 1,713,529 1,227,203 793,005 394,510 156.54%
PBT 312,274 198,396 103,383 201,536 120,105 77,094 43,577 270.36%
Tax -90,067 -58,709 -30,043 -59,313 -33,946 -24,135 -13,670 250.24%
NP 222,207 139,687 73,340 142,223 86,159 52,959 29,907 279.37%
-
NP to SH 222,207 139,687 73,340 142,223 86,159 52,959 29,907 279.37%
-
Tax Rate 28.84% 29.59% 29.06% 29.43% 28.26% 31.31% 31.37% -
Total Cost 1,405,158 910,818 443,718 1,571,306 1,141,044 740,046 364,603 145.20%
-
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 13.70% 9.12% 5.05% 10.33% 6.53% 4.15% 2.40% -
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 216.78 139.88 69.09 228.92 163.80 106.31 52.76 155.87%
EPS 29.60 18.60 9.80 19.00 11.50 7.10 4.00 278.35%
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 13.87 8.95 4.41 14.61 10.46 6.76 3.36 156.66%
EPS 1.89 1.19 0.63 1.21 0.73 0.45 0.25 283.77%
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 2.18 3.27 6.17 1.57 2.27 3.61 4.59 -39.04%
P/EPS 15.95 24.62 43.47 18.95 32.35 54.08 60.50 -58.78%
EY 6.27 4.06 2.30 5.28 3.09 1.85 1.65 142.92%
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 2.16 3.39 6.48 1.56 2.32 3.80 4.83 -41.43%
P/EPS 15.81 25.48 45.71 18.84 33.04 56.90 63.75 -60.42%
EY 6.32 3.92 2.19 5.31 3.03 1.76 1.57 152.41%
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