[CDB] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
22-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -22.92%
YoY- -35.51%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 517,058 486,326 434,198 398,495 394,510 369,724 322,434 36.96%
PBT 103,383 81,431 43,011 33,517 43,577 34,164 10,537 357.66%
Tax -30,043 -25,367 -9,811 -10,465 -13,670 -11,300 -4,600 249.00%
NP 73,340 56,064 33,200 23,052 29,907 22,864 5,937 433.56%
-
NP to SH 73,340 56,064 33,200 23,052 29,907 22,864 5,937 433.56%
-
Tax Rate 29.06% 31.15% 22.81% 31.22% 31.37% 33.08% 43.66% -
Total Cost 443,718 430,262 400,998 375,443 364,603 346,860 316,497 25.23%
-
Net Worth 1,451,832 1,375,436 1,327,999 1,271,578 1,248,617 1,266,890 1,231,927 11.56%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,451,832 1,375,436 1,327,999 1,271,578 1,248,617 1,266,890 1,231,927 11.56%
NOSH 748,367 747,520 754,545 743,612 747,675 749,639 742,124 0.55%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 14.18% 11.53% 7.65% 5.78% 7.58% 6.18% 1.84% -
ROE 5.05% 4.08% 2.50% 1.81% 2.40% 1.80% 0.48% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 69.09 65.06 57.54 53.59 52.76 49.32 43.45 36.19%
EPS 9.80 7.50 4.40 3.10 4.00 3.05 0.80 430.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.84 1.76 1.71 1.67 1.69 1.66 10.93%
Adjusted Per Share Value based on latest NOSH - 743,612
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.41 4.15 3.70 3.40 3.36 3.15 2.75 36.96%
EPS 0.63 0.48 0.28 0.20 0.25 0.19 0.05 440.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1238 0.1172 0.1132 0.1084 0.1064 0.108 0.105 11.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 4.26 3.60 3.72 3.84 2.42 0.00 0.00 -
P/RPS 6.17 5.53 6.46 7.17 4.59 0.00 0.00 -
P/EPS 43.47 48.00 84.55 123.87 60.50 0.00 0.00 -
EY 2.30 2.08 1.18 0.81 1.65 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 1.96 2.11 2.25 1.45 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 29/04/04 12/02/04 29/10/03 22/07/03 06/05/03 11/02/03 29/10/02 -
Price 4.48 3.58 3.80 4.04 2.55 2.27 0.00 -
P/RPS 6.48 5.50 6.60 7.54 4.83 4.60 0.00 -
P/EPS 45.71 47.73 86.36 130.32 63.75 74.43 0.00 -
EY 2.19 2.09 1.16 0.77 1.57 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.95 2.16 2.36 1.53 1.34 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