[CDB] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -11.52%
YoY- -16.35%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Revenue 2,233,703 1,713,529 1,289,564 747,042 907,803 655,821 475,271 -1.62%
PBT 446,843 201,536 145,770 121,921 189,985 23,204 -77,105 -
Tax -129,488 -59,313 -44,900 37,000 0 0 77,105 -
NP 317,355 142,223 100,870 158,921 189,985 23,204 0 -100.00%
-
NP to SH 317,355 142,223 100,870 158,921 189,985 23,204 -77,105 -
-
Tax Rate 28.98% 29.43% 30.80% -30.35% 0.00% 0.00% - -
Total Cost 1,916,348 1,571,306 1,188,694 588,121 717,818 632,617 475,271 -1.46%
-
Net Worth 1,725,570 1,377,317 1,267,437 1,214,396 1,088,846 832,614 724,521 -0.91%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 1,725,570 1,377,317 1,267,437 1,214,396 1,088,846 832,614 724,521 -0.91%
NOSH 750,248 748,542 749,962 749,627 750,928 682,470 664,698 -0.12%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 14.21% 8.30% 7.82% 21.27% 20.93% 3.54% 0.00% -
ROE 18.39% 10.33% 7.96% 13.09% 17.45% 2.79% -10.64% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
RPS 297.73 228.92 171.95 99.66 120.89 96.10 71.50 -1.49%
EPS 42.30 19.00 13.45 21.20 25.30 3.40 -11.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 1.84 1.69 1.62 1.45 1.22 1.09 -0.78%
Adjusted Per Share Value based on latest NOSH - 751,206
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
RPS 19.04 14.61 10.99 6.37 7.74 5.59 4.05 -1.62%
EPS 2.71 1.21 0.86 1.35 1.62 0.20 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1471 0.1174 0.108 0.1035 0.0928 0.071 0.0618 -0.91%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 6.20 3.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.08 1.57 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.66 18.95 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 6.82 5.28 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.96 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Date 14/02/05 12/02/04 11/02/03 06/02/02 21/06/01 29/06/00 - -
Price 6.10 3.58 2.27 0.00 0.00 0.00 0.00 -
P/RPS 2.05 1.56 1.32 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.42 18.84 16.88 0.00 0.00 0.00 0.00 -100.00%
EY 6.93 5.31 5.93 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.95 1.34 0.00 0.00 0.00 0.00 -100.00%

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