[CDB] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 195.82%
YoY- 22.74%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,360,170 2,072,540 1,764,995 1,311,781 1,050,505 793,005 597,406 25.70%
PBT 799,616 683,547 537,880 244,097 198,396 77,094 101,069 41.11%
Tax -211,084 -187,227 -152,609 -72,640 -58,709 -24,135 -29,000 39.16%
NP 588,532 496,320 385,271 171,457 139,687 52,959 72,069 41.86%
-
NP to SH 588,532 496,320 385,271 171,457 139,687 52,959 72,069 41.86%
-
Tax Rate 26.40% 27.39% 28.37% 29.76% 29.59% 31.31% 28.69% -
Total Cost 1,771,638 1,576,220 1,379,724 1,140,324 910,818 740,046 525,337 22.43%
-
Net Worth 2,335,925 1,934,298 2,068,770 1,909,237 1,532,050 1,275,491 1,238,685 11.14%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 432,297 513,563 401,011 - - - - -
Div Payout % 73.45% 103.47% 104.09% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 2,335,925 1,934,298 2,068,770 1,909,237 1,532,050 1,275,491 1,238,685 11.14%
NOSH 758,417 749,728 749,554 748,720 751,005 745,901 750,718 0.17%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 24.94% 23.95% 21.83% 13.07% 13.30% 6.68% 12.06% -
ROE 25.19% 25.66% 18.62% 8.98% 9.12% 4.15% 5.82% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 311.20 276.44 235.47 175.20 139.88 106.31 79.58 25.49%
EPS 77.60 66.20 51.40 22.90 18.60 7.10 9.60 41.62%
DPS 57.00 68.50 53.50 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.58 2.76 2.55 2.04 1.71 1.65 10.95%
Adjusted Per Share Value based on latest NOSH - 751,629
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 20.12 17.67 15.04 11.18 8.95 6.76 5.09 25.71%
EPS 5.02 4.23 3.28 1.46 1.19 0.45 0.61 42.04%
DPS 3.68 4.38 3.42 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.1649 0.1763 0.1627 0.1306 0.1087 0.1056 11.13%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.39 23.00 10.90 5.10 4.58 3.84 0.00 -
P/RPS 0.77 8.32 4.63 2.91 3.27 3.61 0.00 -
P/EPS 3.08 34.74 21.21 22.27 24.62 54.08 0.00 -
EY 32.47 2.88 4.72 4.49 4.06 1.85 0.00 -
DY 23.85 2.98 4.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 8.91 3.95 2.00 2.25 2.25 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/07/08 20/07/07 20/07/06 21/07/05 22/07/04 22/07/03 25/07/02 -
Price 2.36 22.90 11.50 5.60 4.74 4.04 0.00 -
P/RPS 0.76 8.28 4.88 3.20 3.39 3.80 0.00 -
P/EPS 3.04 34.59 22.37 24.45 25.48 56.90 0.00 -
EY 32.88 2.89 4.47 4.09 3.92 1.76 0.00 -
DY 24.15 2.99 4.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 8.88 4.17 2.20 2.32 2.36 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