[CDB] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[CDB] CELCOMDIGI BERHAD
Announcement Date
06-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -38.39%
YoY- -34.39%
Quarter Report
Latest QR
Upcoming QR
CDB's Result
CDB's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Revenue 2,233,702 1,713,529 1,289,564 553,116 670,913 655,821 475,271 -1.62%
PBT 446,843 201,536 145,770 89,810 136,891 23,204 -77,105 -
Tax -129,488 -59,313 -44,900 0 0 19,609 91,133 -
NP 317,355 142,223 100,870 89,810 136,891 42,813 14,028 -3.25%
-
NP to SH 317,355 142,223 100,870 89,810 136,891 23,204 -77,105 -
-
Tax Rate 28.98% 29.43% 30.80% 0.00% 0.00% -84.51% - -
Total Cost 1,916,347 1,571,306 1,188,694 463,306 534,022 613,008 461,243 -1.49%
-
Net Worth 1,723,152 1,375,436 1,266,890 1,164,370 1,081,835 877,740 728,120 -0.90%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 1,723,152 1,375,436 1,266,890 1,164,370 1,081,835 877,740 728,120 -0.90%
NOSH 749,196 747,520 749,639 751,206 746,093 719,459 668,000 -0.12%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 14.21% 8.30% 7.82% 16.24% 20.40% 6.53% 2.95% -
ROE 18.42% 10.34% 7.96% 7.71% 12.65% 2.64% -10.59% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
RPS 298.15 229.23 172.02 73.63 89.92 91.15 71.15 -1.50%
EPS 42.36 19.03 13.46 11.96 18.35 3.23 -11.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 1.84 1.69 1.55 1.45 1.22 1.09 -0.78%
Adjusted Per Share Value based on latest NOSH - 751,206
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
RPS 19.04 14.61 10.99 4.71 5.72 5.59 4.05 -1.62%
EPS 2.71 1.21 0.86 0.77 1.17 0.20 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1469 0.1172 0.108 0.0993 0.0922 0.0748 0.0621 -0.90%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 6.20 3.60 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.08 1.57 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.64 18.92 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 6.83 5.28 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.96 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 30/04/01 30/04/00 30/04/99 CAGR
Date 14/02/05 12/02/04 11/02/03 - 21/06/01 29/06/00 - -
Price 6.10 3.58 2.27 0.00 0.00 0.00 0.00 -
P/RPS 2.05 1.56 1.32 0.00 0.00 0.00 0.00 -100.00%
P/EPS 14.40 18.82 16.87 0.00 0.00 0.00 0.00 -100.00%
EY 6.94 5.31 5.93 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 1.95 1.34 0.00 0.00 0.00 0.00 -100.00%

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