[CDB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
03-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 22.14%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 5,161,432 4,873,420 4,665,816 4,059,488 3,445,220 2,503,580 2,068,232 16.45%
PBT 1,514,008 1,489,836 1,582,584 1,356,116 1,029,080 339,136 413,532 24.13%
Tax -400,984 -388,080 -422,024 -372,108 -290,412 -107,296 -120,172 22.23%
NP 1,113,024 1,101,756 1,160,560 984,008 738,668 231,840 293,360 24.87%
-
NP to SH 1,113,024 1,101,756 1,160,560 984,008 738,668 231,840 293,360 24.87%
-
Tax Rate 26.48% 26.05% 26.67% 27.44% 28.22% 31.64% 29.06% -
Total Cost 4,048,408 3,771,664 3,505,256 3,075,480 2,706,552 2,271,740 1,774,872 14.72%
-
Net Worth 1,375,734 2,170,832 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 -0.89%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,088,151 - - - - - - -
Div Payout % 97.77% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,375,734 2,170,832 1,866,792 1,995,016 2,432,199 1,799,018 1,451,832 -0.89%
NOSH 777,251 778,076 749,715 750,006 750,678 752,727 748,367 0.63%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 21.56% 22.61% 24.87% 24.24% 21.44% 9.26% 14.18% -
ROE 80.90% 50.75% 62.17% 49.32% 30.37% 12.89% 20.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 664.06 626.34 622.34 541.26 458.95 332.60 276.37 15.72%
EPS 143.20 141.60 154.80 131.20 98.40 30.80 39.20 24.08%
DPS 140.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 2.79 2.49 2.66 3.24 2.39 1.94 -1.51%
Adjusted Per Share Value based on latest NOSH - 750,006
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.00 41.54 39.77 34.60 29.37 21.34 17.63 16.45%
EPS 9.49 9.39 9.89 8.39 6.30 1.98 2.50 24.88%
DPS 9.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.185 0.1591 0.1701 0.2073 0.1533 0.1238 -0.89%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.26 2.12 2.44 18.70 8.45 5.30 4.26 -
P/RPS 0.34 0.34 0.39 3.45 1.84 1.59 1.54 -22.24%
P/EPS 1.58 1.50 1.58 14.25 8.59 17.21 10.87 -27.47%
EY 63.36 66.79 63.44 7.02 11.64 5.81 9.20 37.91%
DY 61.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.76 0.98 7.03 2.61 2.22 2.20 -8.62%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 04/05/10 30/04/09 29/04/08 03/05/07 03/05/06 27/04/05 29/04/04 -
Price 2.27 2.23 2.42 21.50 11.20 5.35 4.48 -
P/RPS 0.34 0.36 0.39 3.97 2.44 1.61 1.62 -22.90%
P/EPS 1.59 1.57 1.56 16.39 11.38 17.37 11.43 -28.00%
EY 63.08 63.50 63.97 6.10 8.79 5.76 8.75 38.96%
DY 61.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.80 0.97 8.08 3.46 2.24 2.31 -9.36%

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