Celcomdigi Berhad (KLSE:CDB)
Malaysia flag Malaysia · Delayed Price · Currency is MYR
3.670
+0.080 (2.23%)
At close: Apr 21, 2025

Celcomdigi Berhad Income Statement

Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Operating Revenue
12,67912,6826,7736,3366,153
Upgrade
Other Revenue
74.32108.3929.1525.7819.05
Upgrade
Revenue
12,75412,7916,8026,3616,172
Upgrade
Revenue Growth (YoY)
-0.29%88.03%6.93%3.07%-2.25%
Upgrade
Cost of Revenue
4,5514,3902,3102,1621,950
Upgrade
Gross Profit
8,2028,4004,4934,1994,221
Upgrade
Selling, General & Admin
993.131,006502.89433.93426.07
Upgrade
Operating Expenses
4,4164,2141,9011,6971,648
Upgrade
Operating Income
3,7874,1862,5922,5022,574
Upgrade
Interest Expense
-593.82-615.7-278.37-241.76-198.14
Upgrade
Interest & Investment Income
12.8488.8934.0830.5429.92
Upgrade
Earnings From Equity Investments
23.2931.04---
Upgrade
Other Non Operating Income (Expenses)
-1,275-1,510-1,018-775.54-783.28
Upgrade
EBT Excluding Unusual Items
1,9542,1811,3301,5151,622
Upgrade
Asset Writedown
-217.2----
Upgrade
Pretax Income
1,7362,1811,3301,5151,622
Upgrade
Income Tax Expense
346.44614.05481.38352.78401.08
Upgrade
Earnings From Continuing Operations
1,3901,567848.211,1621,221
Upgrade
Minority Interest in Earnings
-12.19-14.63-0.17--
Upgrade
Net Income
1,3781,552848.031,1621,221
Upgrade
Net Income to Common
1,3781,552848.031,1621,221
Upgrade
Net Income Growth
-11.25%83.05%-27.03%-4.82%-14.79%
Upgrade
Shares Outstanding (Basic)
11,73211,7328,1227,7757,775
Upgrade
Shares Outstanding (Diluted)
11,73211,7328,1227,7757,775
Upgrade
Shares Change (YoY)
-44.44%4.46%--
Upgrade
EPS (Basic)
0.120.130.100.150.16
Upgrade
EPS (Diluted)
0.120.130.100.150.16
Upgrade
EPS Growth
-11.36%26.42%-30.14%-4.82%-14.79%
Upgrade
Free Cash Flow
1,6073,4591,8351,9241,814
Upgrade
Free Cash Flow Per Share
0.140.290.230.250.23
Upgrade
Dividend Per Share
0.1430.1320.1220.1490.156
Upgrade
Dividend Growth
8.33%8.20%-18.12%-4.49%-14.29%
Upgrade
Gross Margin
64.31%65.68%66.05%66.01%68.40%
Upgrade
Operating Margin
29.69%32.73%38.10%39.32%41.70%
Upgrade
Profit Margin
10.80%12.14%12.47%18.27%19.78%
Upgrade
Free Cash Flow Margin
12.60%27.04%26.98%30.25%29.39%
Upgrade
EBITDA
5,5336,0683,3273,1993,252
Upgrade
EBITDA Margin
43.38%47.44%48.91%50.29%52.69%
Upgrade
D&A For EBITDA
1,7471,881735.29697.38678.45
Upgrade
EBIT
3,7874,1862,5922,5022,574
Upgrade
EBIT Margin
29.69%32.73%38.10%39.32%41.70%
Upgrade
Effective Tax Rate
19.95%28.16%36.20%23.29%24.73%
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.