[CDB] YoY Cumulative 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- -69.47%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 1,290,358 1,218,355 1,166,454 1,014,872 861,305 625,895 517,058 16.45%
PBT 378,502 372,459 395,646 339,029 257,270 84,784 103,383 24.13%
Tax -100,246 -97,020 -105,506 -93,027 -72,603 -26,824 -30,043 22.23%
NP 278,256 275,439 290,140 246,002 184,667 57,960 73,340 24.87%
-
NP to SH 278,256 275,439 290,140 246,002 184,667 57,960 73,340 24.87%
-
Tax Rate 26.48% 26.05% 26.67% 27.44% 28.22% 31.64% 29.06% -
Total Cost 1,012,102 942,916 876,314 768,870 676,638 567,935 443,718 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 272,037 - - - - - - -
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 20.23% 12.69% 15.54% 12.33% 7.59% 3.22% 5.05% -
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 166.02 156.59 155.59 135.32 114.74 83.15 69.09 15.72%
EPS 35.80 35.40 38.70 32.80 24.60 7.70 9.80 24.08%
DPS 35.00 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 11.00 10.39 9.94 8.65 7.34 5.34 4.41 16.44%
EPS 2.37 2.35 2.47 2.10 1.57 0.49 0.63 24.69%
DPS 2.32 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 1.36 1.35 1.57 13.82 7.36 6.37 6.17 -22.26%
P/EPS 6.31 5.99 6.30 57.01 34.35 68.83 43.47 -27.49%
EY 15.84 16.70 15.86 1.75 2.91 1.45 2.30 37.91%
DY 15.49 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 1.37 1.42 1.56 15.89 9.76 6.43 6.48 -22.80%
P/EPS 6.34 6.30 6.25 65.55 45.53 69.48 45.71 -28.04%
EY 15.77 15.87 15.99 1.53 2.20 1.44 2.19 38.94%
DY 15.42 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