[CDB] QoQ TTM 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- -13.44%
YoY- -54.11%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,836,077 1,713,529 1,596,927 1,485,163 1,396,302 1,289,564 1,113,766 39.50%
PBT 261,342 201,536 154,269 121,795 139,025 145,770 143,717 48.92%
Tax -75,686 -59,313 -45,246 -40,035 -44,570 -44,900 3,400 -
NP 185,656 142,223 109,023 81,760 94,455 100,870 147,117 16.76%
-
NP to SH 185,656 142,223 109,023 81,760 94,455 100,870 147,117 16.76%
-
Tax Rate 28.96% 29.43% 29.33% 32.87% 32.06% 30.80% -2.37% -
Total Cost 1,650,421 1,571,306 1,487,904 1,403,403 1,301,847 1,188,694 966,649 42.80%
-
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 10.11% 8.30% 6.83% 5.51% 6.76% 7.82% 13.21% -
ROE 12.79% 10.34% 8.21% 6.43% 7.56% 7.96% 11.94% -
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 245.34 229.23 211.64 199.72 186.75 172.02 150.08 38.72%
EPS 24.81 19.03 14.45 10.99 12.63 13.46 19.82 16.13%
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 15.65 14.61 13.61 12.66 11.90 10.99 9.49 39.54%
EPS 1.58 1.21 0.93 0.70 0.81 0.86 1.25 16.88%
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 1.74 1.57 1.76 1.92 1.30 0.00 0.00 -
P/EPS 17.17 18.92 25.75 34.93 19.16 0.00 0.00 -
EY 5.82 5.28 3.88 2.86 5.22 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 1.83 1.56 1.80 2.02 1.37 1.32 0.00 -
P/EPS 18.06 18.82 26.30 36.74 20.18 16.87 0.00 -
EY 5.54 5.31 3.80 2.72 4.95 5.93 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