[CDB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
20-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.63%
YoY- 76.75%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,204,832 1,193,716 1,057,668 903,690 685,886 533,447 398,495 20.22%
PBT 323,940 403,970 344,518 280,610 159,312 95,013 33,517 45.89%
Tax -89,473 -105,578 -94,200 -80,006 -45,816 -28,666 -10,465 42.94%
NP 234,467 298,392 250,318 200,604 113,496 66,347 23,052 47.14%
-
NP to SH 234,467 298,392 250,318 200,604 113,496 66,347 23,052 47.14%
-
Tax Rate 27.62% 26.14% 27.34% 28.51% 28.76% 30.17% 31.22% -
Total Cost 970,365 895,324 807,350 703,086 572,390 467,100 375,443 17.13%
-
Net Worth 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 1,538,044 1,271,578 7.79%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 380,426 437,232 513,376 401,959 - - - -
Div Payout % 162.25% 146.53% 205.09% 200.37% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,995,298 2,362,589 1,933,593 2,073,659 1,916,654 1,538,044 1,271,578 7.79%
NOSH 776,380 767,074 749,455 751,325 751,629 753,943 743,612 0.72%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 19.46% 25.00% 23.67% 22.20% 16.55% 12.44% 5.78% -
ROE 11.75% 12.63% 12.95% 9.67% 5.92% 4.31% 1.81% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 155.19 155.62 141.12 120.28 91.25 70.75 53.59 19.36%
EPS 30.20 38.90 33.40 26.70 15.10 8.80 3.10 46.09%
DPS 49.00 57.00 68.50 53.50 0.00 0.00 0.00 -
NAPS 2.57 3.08 2.58 2.76 2.55 2.04 1.71 7.01%
Adjusted Per Share Value based on latest NOSH - 751,325
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.27 10.18 9.02 7.70 5.85 4.55 3.40 20.21%
EPS 2.00 2.54 2.13 1.71 0.97 0.57 0.20 46.72%
DPS 3.24 3.73 4.38 3.43 0.00 0.00 0.00 -
NAPS 0.1701 0.2014 0.1648 0.1768 0.1634 0.1311 0.1084 7.79%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.22 2.39 23.00 10.90 5.10 4.58 3.84 -
P/RPS 1.43 1.54 16.30 9.06 5.59 6.47 7.17 -23.54%
P/EPS 7.35 6.14 68.86 40.82 33.77 52.05 123.87 -37.52%
EY 13.60 16.28 1.45 2.45 2.96 1.92 0.81 59.95%
DY 22.07 23.85 2.98 4.91 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 8.91 3.95 2.00 2.25 2.25 -14.79%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 22/07/09 22/07/08 20/07/07 20/07/06 21/07/05 22/07/04 22/07/03 -
Price 2.22 2.36 22.90 11.50 5.60 4.74 4.04 -
P/RPS 1.43 1.52 16.23 9.56 6.14 6.70 7.54 -24.18%
P/EPS 7.35 6.07 68.56 43.07 37.09 53.86 130.32 -38.04%
EY 13.60 16.48 1.46 2.32 2.70 1.86 0.77 61.30%
DY 22.07 24.15 2.99 4.65 0.00 0.00 0.00 -
P/NAPS 0.86 0.77 8.88 4.17 2.20 2.32 2.36 -15.47%

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