[CDB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[CDB] CELCOMDIGI BERHAD

Announcement Date

30-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -75.85%

YoY- -5.07%

Quarter Report

CDB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	4,909,565	3,661,953	2,423,187	1,218,355	4,814,475	3,582,790	2,360,170	62.73%
YoY %	34.07%	51.12%	98.89%	-74.69%	34.38%	51.80%	-	-
Horiz. %	208.02%	155.16%	102.67%	51.62%	203.99%	151.80%	100.00%	-
PBT	1,366,455	1,029,580	696,399	372,459	1,546,896	1,165,079	799,616	42.79%
YoY %	32.72%	47.84%	86.97%	-75.92%	32.77%	45.70%	-	-
Horiz. %	170.89%	128.76%	87.09%	46.58%	193.45%	145.70%	100.00%	-
Tax	-365,984	-275,589	-186,493	-97,020	-406,181	-306,605	-211,084	44.17%
YoY %	-32.80%	-47.77%	-92.22%	76.11%	-32.48%	-45.25%	-	-
Horiz. %	173.38%	130.56%	88.35%	45.96%	192.43%	145.25%	100.00%	-
NP	1,000,471	753,991	509,906	275,439	1,140,715	858,474	588,532	42.29%
YoY %	32.69%	47.87%	85.12%	-75.85%	32.88%	45.87%	-	-
Horiz. %	169.99%	128.11%	86.64%	46.80%	193.82%	145.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,000,471	753,991	509,906	275,439	1,140,715	858,474	588,532	42.29%
YoY %	32.69%	47.87%	85.12%	-75.85%	32.88%	45.87%	-	-
Horiz. %	169.99%	128.11%	86.64%	46.80%	193.82%	145.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.78%	26.77%	26.78%	26.05%	26.26%	26.32%	26.40%	-
YoY %	0.04%	-0.04%	2.80%	-0.80%	-0.23%	-0.30%	-	-
Horiz. %	101.44%	101.40%	101.44%	98.67%	99.47%	99.70%	100.00%	-
Total Cost	3,909,094	2,907,962	1,913,281	942,916	3,673,760	2,724,316	1,771,638	69.24%
YoY %	34.43%	51.99%	102.91%	-74.33%	34.85%	53.77%	-	-
Horiz. %	220.65%	164.14%	108.00%	53.22%	207.37%	153.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,523,638	1,857,771	1,997,650	2,170,832	1,874,306	2,186,318	2,335,925	-24.73%
YoY %	-17.99%	-7.00%	-7.98%	15.82%	-14.27%	-6.40%	-	-
Horiz. %	65.23%	79.53%	85.52%	92.93%	80.24%	93.60%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,383,712	963,864	380,874	-	1,444,137	1,032,003	432,297	116.73%
YoY %	43.56%	153.07%	0.00%	-	39.94%	138.73%	-	-
Horiz. %	320.08%	222.96%	88.10%	-	334.06%	238.73%	100.00%	-
Div Payout %	138.31%	127.84%	74.70%	-	126.60%	120.21%	73.45%	-
YoY %	8.19%	71.14%	0.00%	-	5.32%	63.66%	-	-
Horiz. %	188.30%	174.05%	101.70%	-	172.36%	163.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,523,638	1,857,771	1,997,650	2,170,832	1,874,306	2,186,318	2,335,925	-24.73%
YoY %	-17.99%	-7.00%	-7.98%	15.82%	-14.27%	-6.40%	-	-
Horiz. %	65.23%	79.53%	85.52%	92.93%	80.24%	93.60%	100.00%	-
NOSH	777,366	777,310	777,295	778,076	768,158	764,446	758,417	1.65%
YoY %	0.01%	0.00%	-0.10%	1.29%	0.49%	0.79%	-	-
Horiz. %	102.50%	102.49%	102.49%	102.59%	101.28%	100.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	20.38%	20.59%	21.04%	22.61%	23.69%	23.96%	24.94%	-
YoY %	-1.02%	-2.14%	-6.94%	-4.56%	-1.13%	-3.93%	-	-
Horiz. %	81.72%	82.56%	84.36%	90.66%	94.99%	96.07%	100.00%	-
ROE	65.66%	40.59%	25.53%	12.69%	60.86%	39.27%	25.19%	-
YoY %	61.76%	58.99%	101.18%	-79.15%	54.98%	55.90%	-	-
Horiz. %	260.66%	161.14%	101.35%	50.38%	241.60%	155.90%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	631.56	471.11	311.75	156.59	626.76	468.68	311.20	60.08%
YoY %	34.06%	51.12%	99.09%	-75.02%	33.73%	50.60%	-	-
Horiz. %	202.94%	151.38%	100.18%	50.32%	201.40%	150.60%	100.00%	-
EPS	128.70	97.00	65.60	35.40	148.50	112.30	77.60	39.98%
YoY %	32.68%	47.87%	85.31%	-76.16%	32.24%	44.72%	-	-
Horiz. %	165.85%	125.00%	84.54%	45.62%	191.37%	144.72%	100.00%	-
DPS	178.00	124.00	49.00	0.00	188.00	135.00	57.00	113.20%
YoY %	43.55%	153.06%	0.00%	0.00%	39.26%	136.84%	-	-
Horiz. %	312.28%	217.54%	85.96%	0.00%	329.82%	236.84%	100.00%	-
NAPS	1.96	2.39	2.57	2.79	2.44	2.86	3.08	-25.95%
YoY %	-17.99%	-7.00%	-7.89%	14.34%	-14.69%	-7.14%	-	-
Horiz. %	63.64%	77.60%	83.44%	90.58%	79.22%	92.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 778,076
RPS	41.85	31.21	20.66	10.39	41.04	30.54	20.12	62.72%
YoY %	34.09%	51.06%	98.85%	-74.68%	34.38%	51.79%	-	-
Horiz. %	208.00%	155.12%	102.68%	51.64%	203.98%	151.79%	100.00%	-
EPS	8.53	6.43	4.35	2.35	9.72	7.32	5.02	42.25%
YoY %	32.66%	47.82%	85.11%	-75.82%	32.79%	45.82%	-	-
Horiz. %	169.92%	128.09%	86.65%	46.81%	193.63%	145.82%	100.00%	-
DPS	11.79	8.22	3.25	0.00	12.31	8.80	3.68	116.86%
YoY %	43.43%	152.92%	0.00%	0.00%	39.89%	139.13%	-	-
Horiz. %	320.38%	223.37%	88.32%	0.00%	334.51%	239.13%	100.00%	-
NAPS	0.1299	0.1584	0.1703	0.185	0.1598	0.1864	0.1991	-24.71%
YoY %	-17.99%	-6.99%	-7.95%	15.77%	-14.27%	-6.38%	-	-
Horiz. %	65.24%	79.56%	85.53%	92.92%	80.26%	93.62%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.20	2.14	2.22	2.12	2.18	2.24	2.39	-
P/RPS	0.35	0.45	0.71	1.35	0.35	0.48	0.77	-40.79%
YoY %	-22.22%	-36.62%	-47.41%	285.71%	-27.08%	-37.66%	-	-
Horiz. %	45.45%	58.44%	92.21%	175.32%	45.45%	62.34%	100.00%	-
P/EPS	1.71	2.21	3.38	5.99	1.47	1.99	3.08	-32.37%
YoY %	-22.62%	-34.62%	-43.57%	307.48%	-26.13%	-35.39%	-	-
Horiz. %	55.52%	71.75%	109.74%	194.48%	47.73%	64.61%	100.00%	-
EY	58.50	45.33	29.55	16.70	68.12	50.13	32.47	47.90%
YoY %	29.05%	53.40%	76.95%	-75.48%	35.89%	54.39%	-	-
Horiz. %	180.17%	139.61%	91.01%	51.43%	209.79%	154.39%	100.00%	-
DY	80.91	57.94	22.07	0.00	86.24	60.27	23.85	125.27%
YoY %	39.64%	162.53%	0.00%	0.00%	43.09%	152.70%	-	-
Horiz. %	339.25%	242.94%	92.54%	0.00%	361.59%	252.70%	100.00%	-
P/NAPS	1.12	0.90	0.86	0.76	0.89	0.78	0.78	27.19%
YoY %	24.44%	4.65%	13.16%	-14.61%	14.10%	0.00%	-	-
Horiz. %	143.59%	115.38%	110.26%	97.44%	114.10%	100.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	03/02/10	28/10/09	22/07/09	30/04/09	06/02/09	24/10/08	22/07/08	-
Price	2.21	2.15	2.22	2.23	2.10	2.22	2.36	-
P/RPS	0.35	0.46	0.71	1.42	0.34	0.47	0.76	-40.28%
YoY %	-23.91%	-35.21%	-50.00%	317.65%	-27.66%	-38.16%	-	-
Horiz. %	46.05%	60.53%	93.42%	186.84%	44.74%	61.84%	100.00%	-
P/EPS	1.72	2.22	3.38	6.30	1.41	1.98	3.04	-31.52%
YoY %	-22.52%	-34.32%	-46.35%	346.81%	-28.79%	-34.87%	-	-
Horiz. %	56.58%	73.03%	111.18%	207.24%	46.38%	65.13%	100.00%	-
EY	58.24	45.12	29.55	15.87	70.71	50.59	32.88	46.24%
YoY %	29.08%	52.69%	86.20%	-77.56%	39.77%	53.86%	-	-
Horiz. %	177.13%	137.23%	89.87%	48.27%	215.05%	153.86%	100.00%	-
DY	80.54	57.67	22.07	0.00	89.52	60.81	24.15	122.72%
YoY %	39.66%	161.30%	0.00%	0.00%	47.21%	151.80%	-	-
Horiz. %	333.50%	238.80%	91.39%	0.00%	370.68%	251.80%	100.00%	-
P/NAPS	1.13	0.90	0.86	0.80	0.86	0.78	0.77	29.04%
YoY %	25.56%	4.65%	7.50%	-6.98%	10.26%	1.30%	-	-
Horiz. %	146.75%	116.88%	111.69%	103.90%	111.69%	101.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos