[CDB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
25-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.44%
YoY- -3.25%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 6,360,913 4,731,648 3,149,130 1,569,409 5,963,954 4,418,531 2,898,561 70.10%
PBT 1,590,949 1,231,224 825,130 405,794 1,560,262 1,170,942 772,436 62.96%
Tax -385,234 -271,032 -180,308 -85,159 -305,878 -310,783 -204,722 53.31%
NP 1,205,715 960,192 644,822 320,635 1,254,384 860,159 567,714 66.38%
-
NP to SH 1,205,715 960,192 644,822 320,635 1,254,384 860,159 567,714 66.38%
-
Tax Rate 24.21% 22.01% 21.85% 20.99% 19.60% 26.54% 26.50% -
Total Cost 5,155,198 3,771,456 2,504,308 1,248,774 4,709,570 3,558,372 2,330,847 71.00%
-
Net Worth 0 932,999 1,088,963 1,245,184 1,399,808 1,306,570 1,244,304 -
Dividend
21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,044,824 1,850,449 917,840 459,161 1,360,925 855,492 567,713 137.77%
Div Payout % 169.59% 192.72% 142.34% 143.20% 108.49% 99.46% 100.00% -
Equity
21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 0 932,999 1,088,963 1,245,184 1,399,808 1,306,570 1,244,304 -
NOSH 7,775,000 7,775,000 7,778,311 7,782,403 7,776,714 777,720 777,690 374.08%
Ratio Analysis
21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.96% 20.29% 20.48% 20.43% 21.03% 19.47% 19.59% -
ROE 0.00% 102.91% 59.21% 25.75% 89.61% 65.83% 45.63% -
Per Share
21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.81 60.86 40.49 20.17 76.69 568.14 372.71 -64.11%
EPS 15.51 12.35 8.29 4.12 16.13 110.60 73.00 -64.90%
DPS 26.30 23.80 11.80 5.90 17.50 110.00 73.00 -49.84%
NAPS 0.00 0.12 0.14 0.16 0.18 1.68 1.60 -
Adjusted Per Share Value based on latest NOSH - 7,782,403
21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 54.22 40.33 26.84 13.38 50.84 37.66 24.71 70.09%
EPS 10.28 8.18 5.50 2.73 10.69 7.33 4.84 66.39%
DPS 17.43 15.77 7.82 3.91 11.60 7.29 4.84 137.74%
NAPS 0.00 0.0795 0.0928 0.1061 0.1193 0.1114 0.1061 -
Price Multiplier on Financial Quarter End Date
21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.21 5.28 4.25 4.06 3.88 3.04 2.90 -
P/RPS 6.37 8.68 10.50 20.13 5.06 0.54 0.78 313.49%
P/EPS 33.60 42.75 51.27 98.54 24.05 2.75 3.97 323.59%
EY 2.98 2.34 1.95 1.01 4.16 36.38 25.17 -76.36%
DY 5.05 4.51 2.78 1.45 4.51 36.18 25.17 -66.23%
P/NAPS 0.00 44.00 30.36 25.38 21.56 1.81 1.81 -
Price Multiplier on Announcement Date
21/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date - 23/10/12 23/07/12 25/04/12 19/01/12 24/10/11 20/07/11 -
Price 0.00 5.48 4.42 3.96 3.88 3.16 2.98 -
P/RPS 0.00 9.00 10.92 19.64 5.06 0.56 0.80 -
P/EPS 0.00 44.37 53.32 96.12 24.05 2.86 4.08 -
EY 0.00 2.25 1.88 1.04 4.16 35.00 24.50 -
DY 0.00 4.34 2.67 1.49 4.51 34.81 24.50 -
P/NAPS 0.00 45.67 31.57 24.75 21.56 1.88 1.86 -

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