[CDB] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
11-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 285.11%
YoY- -66.92%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Revenue 827,676 606,337 486,326 369,724 193,926 262,316 189,910 29.62%
PBT 218,634 134,569 81,431 34,164 32,111 55,957 26,620 44.93%
Tax -62,025 -39,421 -25,367 -11,300 37,000 0 0 -
NP 156,609 95,148 56,064 22,864 69,111 55,957 26,620 36.65%
-
NP to SH 156,609 95,148 56,064 22,864 69,111 55,957 26,620 36.65%
-
Tax Rate 28.37% 29.29% 31.15% 33.08% -115.23% 0.00% 0.00% -
Total Cost 671,067 511,189 430,262 346,860 124,815 206,359 163,290 28.28%
-
Net Worth 2,247,976 1,723,152 1,375,436 1,266,890 1,216,954 1,081,835 877,740 18.02%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Net Worth 2,247,976 1,723,152 1,375,436 1,266,890 1,216,954 1,081,835 877,740 18.02%
NOSH 749,325 749,196 747,520 749,639 751,206 746,093 719,459 0.71%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
NP Margin 18.92% 15.69% 11.53% 6.18% 35.64% 21.33% 14.02% -
ROE 6.97% 5.52% 4.08% 1.80% 5.68% 5.17% 3.03% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
RPS 110.46 80.93 65.06 49.32 25.82 35.16 26.40 28.69%
EPS 20.90 12.70 7.50 3.05 9.20 7.50 3.70 35.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.30 1.84 1.69 1.62 1.45 1.22 17.18%
Adjusted Per Share Value based on latest NOSH - 749,639
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
RPS 7.06 5.17 4.15 3.15 1.65 2.24 1.62 29.61%
EPS 1.33 0.81 0.48 0.19 0.59 0.48 0.23 36.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1916 0.1469 0.1172 0.108 0.1037 0.0922 0.0748 18.03%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 7.80 6.20 3.60 0.00 0.00 0.00 0.00 -
P/RPS 7.06 7.66 5.53 0.00 0.00 0.00 0.00 -
P/EPS 37.32 48.82 48.00 0.00 0.00 0.00 0.00 -
EY 2.68 2.05 2.08 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.70 1.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 CAGR
Date 15/02/06 14/02/05 12/02/04 11/02/03 06/02/02 21/06/01 29/06/00 -
Price 7.85 6.10 3.58 2.27 0.00 0.00 0.00 -
P/RPS 7.11 7.54 5.50 4.60 0.00 0.00 0.00 -
P/EPS 37.56 48.03 47.73 74.43 0.00 0.00 0.00 -
EY 2.66 2.08 2.09 1.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.65 1.95 1.34 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