[CDB] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.6%
YoY- 64.6%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 920,772 903,690 861,305 827,676 744,867 685,886 625,895 29.31%
PBT 255,304 280,610 257,270 218,634 198,821 159,312 84,784 108.38%
Tax -74,477 -80,006 -72,603 -62,025 -55,930 -45,816 -26,824 97.42%
NP 180,827 200,604 184,667 156,609 142,891 113,496 57,960 113.36%
-
NP to SH 180,827 200,604 184,667 156,609 142,891 113,496 57,960 113.36%
-
Tax Rate 29.17% 28.51% 28.22% 28.37% 28.13% 28.76% 31.64% -
Total Cost 739,945 703,086 676,638 671,067 601,976 572,390 567,935 19.26%
-
Net Worth 1,965,836 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 6.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 401,959 - - - - - -
Div Payout % - 200.37% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,965,836 2,073,659 2,432,199 2,247,976 2,049,849 1,916,654 1,799,018 6.08%
NOSH 750,319 751,325 750,678 749,325 748,120 751,629 752,727 -0.21%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.64% 22.20% 21.44% 18.92% 19.18% 16.55% 9.26% -
ROE 9.20% 9.67% 7.59% 6.97% 6.97% 5.92% 3.22% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 122.72 120.28 114.74 110.46 99.57 91.25 83.15 29.59%
EPS 24.10 26.70 24.60 20.90 19.10 15.10 7.70 113.82%
DPS 0.00 53.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.76 3.24 3.00 2.74 2.55 2.39 6.31%
Adjusted Per Share Value based on latest NOSH - 749,325
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.85 7.70 7.34 7.06 6.35 5.85 5.34 29.25%
EPS 1.54 1.71 1.57 1.33 1.22 0.97 0.49 114.41%
DPS 0.00 3.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1768 0.2073 0.1916 0.1747 0.1634 0.1533 6.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 12.50 10.90 8.45 7.80 5.80 5.10 5.30 -
P/RPS 10.19 9.06 7.36 7.06 5.83 5.59 6.37 36.74%
P/EPS 51.87 40.82 34.35 37.32 30.37 33.77 68.83 -17.17%
EY 1.93 2.45 2.91 2.68 3.29 2.96 1.45 20.98%
DY 0.00 4.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.77 3.95 2.61 2.60 2.12 2.00 2.22 66.43%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/10/06 20/07/06 03/05/06 15/02/06 26/10/05 21/07/05 27/04/05 -
Price 12.30 11.50 11.20 7.85 6.20 5.60 5.35 -
P/RPS 10.02 9.56 9.76 7.11 6.23 6.14 6.43 34.37%
P/EPS 51.04 43.07 45.53 37.56 32.46 37.09 69.48 -18.57%
EY 1.96 2.32 2.20 2.66 3.08 2.70 1.44 22.79%
DY 0.00 4.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.69 4.17 3.46 2.62 2.26 2.20 2.24 63.58%

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