[CDB] YoY Quarter 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- -22.92%
YoY- -35.51%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Revenue 903,690 685,886 533,447 398,495 309,634 280,366 216,546 28.68%
PBT 280,610 159,312 95,013 33,517 50,747 43,061 46,968 37.09%
Tax -80,006 -45,816 -28,666 -10,465 -15,000 0 0 -
NP 200,604 113,496 66,347 23,052 35,747 43,061 46,968 29.20%
-
NP to SH 200,604 113,496 66,347 23,052 35,747 43,061 46,968 29.20%
-
Tax Rate 28.51% 28.76% 30.17% 31.22% 29.56% 0.00% 0.00% -
Total Cost 703,086 572,390 467,100 375,443 273,887 237,305 169,578 28.53%
-
Net Worth 2,073,659 1,916,654 1,538,044 1,271,578 1,228,803 750,405 991,546 13.90%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Div 401,959 - - - - - - -
Div Payout % 200.37% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Net Worth 2,073,659 1,916,654 1,538,044 1,271,578 1,228,803 750,405 991,546 13.90%
NOSH 751,325 751,629 753,943 743,612 744,729 750,405 745,523 0.13%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
NP Margin 22.20% 16.55% 12.44% 5.78% 11.54% 15.36% 21.69% -
ROE 9.67% 5.92% 4.31% 1.81% 2.91% 5.74% 4.74% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
RPS 120.28 91.25 70.75 53.59 41.58 37.36 29.05 28.50%
EPS 26.70 15.10 8.80 3.10 4.80 5.70 6.30 29.03%
DPS 53.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.55 2.04 1.71 1.65 1.00 1.33 13.75%
Adjusted Per Share Value based on latest NOSH - 743,612
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
RPS 7.70 5.85 4.55 3.40 2.64 2.39 1.85 28.62%
EPS 1.71 0.97 0.57 0.20 0.30 0.37 0.40 29.22%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.1634 0.1311 0.1084 0.1047 0.064 0.0845 13.91%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 10.90 5.10 4.58 3.84 0.00 0.00 0.00 -
P/RPS 9.06 5.59 6.47 7.17 0.00 0.00 0.00 -
P/EPS 40.82 33.77 52.05 123.87 0.00 0.00 0.00 -
EY 2.45 2.96 1.92 0.81 0.00 0.00 0.00 -
DY 4.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 2.00 2.25 2.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/10/01 31/10/00 CAGR
Date 20/07/06 21/07/05 22/07/04 22/07/03 25/07/02 05/12/01 04/12/00 -
Price 11.50 5.60 4.74 4.04 0.00 0.00 0.00 -
P/RPS 9.56 6.14 6.70 7.54 0.00 0.00 0.00 -
P/EPS 43.07 37.09 53.86 130.32 0.00 0.00 0.00 -
EY 2.32 2.70 1.86 0.77 0.00 0.00 0.00 -
DY 4.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 2.20 2.32 2.36 0.00 0.00 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