[CDB] QoQ 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- 68.87%
YoY- 145.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 576,860 533,447 517,058 486,326 434,198 398,495 394,510 28.73%
PBT 113,878 95,013 103,383 81,431 43,011 33,517 43,577 89.39%
Tax -31,358 -28,666 -30,043 -25,367 -9,811 -10,465 -13,670 73.67%
NP 82,520 66,347 73,340 56,064 33,200 23,052 29,907 96.36%
-
NP to SH 82,520 66,347 73,340 56,064 33,200 23,052 29,907 96.36%
-
Tax Rate 27.54% 30.17% 29.06% 31.15% 22.81% 31.22% 31.37% -
Total Cost 494,340 467,100 443,718 430,262 400,998 375,443 364,603 22.43%
-
Net Worth 1,620,392 1,538,044 1,451,832 1,375,436 1,327,999 1,271,578 1,248,617 18.91%
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 1,620,392 1,538,044 1,451,832 1,375,436 1,327,999 1,271,578 1,248,617 18.91%
NOSH 750,181 753,943 748,367 747,520 754,545 743,612 747,675 0.22%
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 14.31% 12.44% 14.18% 11.53% 7.65% 5.78% 7.58% -
ROE 5.09% 4.31% 5.05% 4.08% 2.50% 1.81% 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 76.90 70.75 69.09 65.06 57.54 53.59 52.76 28.46%
EPS 11.00 8.80 9.80 7.50 4.40 3.10 4.00 95.92%
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 4.92 4.55 4.41 4.15 3.70 3.40 3.36 28.85%
EPS 0.70 0.57 0.63 0.48 0.28 0.20 0.25 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.1311 0.1238 0.1172 0.1132 0.1084 0.1064 18.93%
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 6.14 6.47 6.17 5.53 6.46 7.17 4.59 21.34%
P/EPS 42.91 52.05 43.47 48.00 84.55 123.87 60.50 -20.41%
EY 2.33 1.92 2.30 2.08 1.18 0.81 1.65 25.78%
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 6.09 6.70 6.48 5.50 6.60 7.54 4.83 16.66%
P/EPS 42.55 53.86 45.71 47.73 86.36 130.32 63.75 -23.56%
EY 2.35 1.86 2.19 2.09 1.16 0.77 1.57 30.75%
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