[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	692,636	1,372,850	1,557,024	1,557,188	1,371,768	1,302,009	1,337,226	-35.47%
YoY %	-49.55%	-11.83%	-0.01%	13.52%	5.36%	-2.63%	-	-
Horiz. %	51.80%	102.66%	116.44%	116.45%	102.58%	97.37%	100.00%	-
PBT	29,800	51,974	147,326	164,034	108,256	93,089	102,341	-56.03%
YoY %	-42.66%	-64.72%	-10.19%	51.52%	16.29%	-9.04%	-	-
Horiz. %	29.12%	50.79%	143.96%	160.28%	105.78%	90.96%	100.00%	-
Tax	-6,964	6,794	-12,853	-16,968	-12,240	-13,434	-16,093	-42.75%
YoY %	-202.50%	152.86%	24.25%	-38.63%	8.89%	16.52%	-	-
Horiz. %	43.27%	-42.22%	79.87%	105.44%	76.06%	83.48%	100.00%	-
NP	22,836	58,768	134,473	147,066	96,016	79,655	86,248	-58.73%
YoY %	-61.14%	-56.30%	-8.56%	53.17%	20.54%	-7.64%	-	-
Horiz. %	26.48%	68.14%	155.91%	170.52%	111.33%	92.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,836	58,768	134,473	147,066	96,016	79,655	86,248	-58.73%
YoY %	-61.14%	-56.30%	-8.56%	53.17%	20.54%	-7.64%	-	-
Horiz. %	26.48%	68.14%	155.91%	170.52%	111.33%	92.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.37%	-13.07%	8.72%	10.34%	11.31%	14.43%	15.72%	-
YoY %	278.81%	-249.89%	-15.67%	-8.58%	-21.62%	-8.21%	-	-
Horiz. %	148.66%	-83.14%	55.47%	65.78%	71.95%	91.79%	100.00%	-
Total Cost	669,800	1,314,082	1,422,550	1,410,122	1,275,752	1,222,354	1,250,978	-34.03%
YoY %	-49.03%	-7.62%	0.88%	10.53%	4.37%	-2.29%	-	-
Horiz. %	53.54%	105.04%	113.72%	112.72%	101.98%	97.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	697,766	694,257	740,530	730,435	714,852	689,213	674,361	2.29%
YoY %	0.51%	-6.25%	1.38%	2.18%	3.72%	2.20%	-	-
Horiz. %	103.47%	102.95%	109.81%	108.32%	106.00%	102.20%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	29,850	24,392	92,722	90,363	-	45,194	50,231	-29.29%
YoY %	22.38%	-73.69%	2.61%	0.00%	-	-10.03%	-	-
Horiz. %	59.43%	48.56%	184.59%	179.89%	-	89.97%	100.00%	-
Div Payout %	130.72%	41.51%	68.95%	61.44%	-	56.74%	58.24%	-
YoY %	214.91%	-39.80%	12.22%	0.00%	-	-2.58%	-	-
Horiz. %	224.45%	71.27%	118.39%	105.49%	-	97.42%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	697,766	694,257	740,530	730,435	714,852	689,213	674,361	2.29%
YoY %	0.51%	-6.25%	1.38%	2.18%	3.72%	2.20%	-	-
Horiz. %	103.47%	102.95%	109.81%	108.32%	106.00%	102.20%	100.00%	-
NOSH	373,137	375,274	375,903	376,513	376,238	376,619	376,738	-0.63%
YoY %	-0.57%	-0.17%	-0.16%	0.07%	-0.10%	-0.03%	-	-
Horiz. %	99.04%	99.61%	99.78%	99.94%	99.87%	99.97%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	3.30%	4.28%	8.64%	9.44%	7.00%	6.12%	6.45%	-
YoY %	-22.90%	-50.46%	-8.47%	34.86%	14.38%	-5.12%	-	-
Horiz. %	51.16%	66.36%	133.95%	146.36%	108.53%	94.88%	100.00%	-
ROE	3.27%	8.46%	18.16%	20.13%	13.43%	11.56%	12.79%	-
YoY %	-61.35%	-53.41%	-9.79%	49.89%	16.18%	-9.62%	-	-
Horiz. %	25.57%	66.15%	141.99%	157.39%	105.00%	90.38%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	185.62	365.83	414.21	413.58	364.60	345.71	354.95	-35.06%
YoY %	-49.26%	-11.68%	0.15%	13.43%	5.46%	-2.60%	-	-
Horiz. %	52.29%	103.07%	116.70%	116.52%	102.72%	97.40%	100.00%	-
EPS	6.12	15.66	35.77	39.06	25.52	21.15	22.89	-58.46%
YoY %	-60.92%	-56.22%	-8.42%	53.06%	20.66%	-7.60%	-	-
Horiz. %	26.74%	68.41%	156.27%	170.64%	111.49%	92.40%	100.00%	-
DPS	8.00	6.50	24.67	24.00	0.00	12.00	13.33	-28.82%
YoY %	23.08%	-73.65%	2.79%	0.00%	0.00%	-9.98%	-	-
Horiz. %	60.02%	48.76%	185.07%	180.05%	0.00%	90.02%	100.00%	-
NAPS	1.87	1.85	1.97	1.94	1.90	1.83	1.79	2.95%
YoY %	1.08%	-6.09%	1.55%	2.11%	3.83%	2.23%	-	-
Horiz. %	104.47%	103.35%	110.06%	108.38%	106.15%	102.23%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 376,360
RPS	182.27	361.28	409.74	409.79	360.99	342.63	351.90	-35.47%
YoY %	-49.55%	-11.83%	-0.01%	13.52%	5.36%	-2.63%	-	-
Horiz. %	51.80%	102.67%	116.44%	116.45%	102.58%	97.37%	100.00%	-
EPS	6.01	15.47	35.39	38.70	25.27	20.96	22.70	-58.73%
YoY %	-61.15%	-56.29%	-8.55%	53.15%	20.56%	-7.67%	-	-
Horiz. %	26.48%	68.15%	155.90%	170.48%	111.32%	92.33%	100.00%	-
DPS	7.86	6.42	24.40	23.78	0.00	11.89	13.22	-29.27%
YoY %	22.43%	-73.69%	2.61%	0.00%	0.00%	-10.06%	-	-
Horiz. %	59.46%	48.56%	184.57%	179.88%	0.00%	89.94%	100.00%	-
NAPS	1.8362	1.827	1.9488	1.9222	1.8812	1.8137	1.7746	2.29%
YoY %	0.50%	-6.25%	1.38%	2.18%	3.72%	2.20%	-	-
Horiz. %	103.47%	102.95%	109.82%	108.32%	106.01%	102.20%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.78	0.84	1.20	1.29	1.30	1.48	1.57	-
P/RPS	0.42	0.23	0.29	0.31	0.36	0.43	0.44	-3.05%
YoY %	82.61%	-20.69%	-6.45%	-13.89%	-16.28%	-2.27%	-	-
Horiz. %	95.45%	52.27%	65.91%	70.45%	81.82%	97.73%	100.00%	-
P/EPS	12.75	5.36	3.35	3.30	5.09	7.00	6.86	51.11%
YoY %	137.87%	60.00%	1.52%	-35.17%	-27.29%	2.04%	-	-
Horiz. %	185.86%	78.13%	48.83%	48.10%	74.20%	102.04%	100.00%	-
EY	7.85	18.64	29.81	30.28	19.63	14.29	14.58	-33.79%
YoY %	-57.89%	-37.47%	-1.55%	54.25%	37.37%	-1.99%	-	-
Horiz. %	53.84%	127.85%	204.46%	207.68%	134.64%	98.01%	100.00%	-
DY	10.26	7.74	20.56	18.60	0.00	8.11	8.49	13.44%
YoY %	32.56%	-62.35%	10.54%	0.00%	0.00%	-4.48%	-	-
Horiz. %	120.85%	91.17%	242.17%	219.08%	0.00%	95.52%	100.00%	-
P/NAPS	0.42	0.45	0.61	0.66	0.68	0.81	0.88	-38.90%
YoY %	-6.67%	-26.23%	-7.58%	-2.94%	-16.05%	-7.95%	-	-
Horiz. %	47.73%	51.14%	69.32%	75.00%	77.27%	92.05%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	18/05/09	13/02/09	14/11/08	15/08/08	15/05/08	15/02/08	07/11/07	-
Price	0.97	0.92	0.89	1.36	1.64	1.42	1.53	-
P/RPS	0.52	0.25	0.21	0.33	0.45	0.41	0.43	13.49%
YoY %	108.00%	19.05%	-36.36%	-26.67%	9.76%	-4.65%	-	-
Horiz. %	120.93%	58.14%	48.84%	76.74%	104.65%	95.35%	100.00%	-
P/EPS	15.85	5.87	2.49	3.48	6.43	6.71	6.68	77.80%
YoY %	170.02%	135.74%	-28.45%	-45.88%	-4.17%	0.45%	-	-
Horiz. %	237.28%	87.87%	37.28%	52.10%	96.26%	100.45%	100.00%	-
EY	6.31	17.02	40.19	28.72	15.56	14.89	14.96	-43.72%
YoY %	-62.93%	-57.65%	39.94%	84.58%	4.50%	-0.47%	-	-
Horiz. %	42.18%	113.77%	268.65%	191.98%	104.01%	99.53%	100.00%	-
DY	8.25	7.07	27.72	17.65	0.00	8.45	8.71	-3.54%
YoY %	16.69%	-74.49%	57.05%	0.00%	0.00%	-2.99%	-	-
Horiz. %	94.72%	81.17%	318.25%	202.64%	0.00%	97.01%	100.00%	-
P/NAPS	0.52	0.50	0.45	0.70	0.86	0.78	0.85	-27.91%
YoY %	4.00%	11.11%	-35.71%	-18.60%	10.26%	-8.24%	-	-
Horiz. %	61.18%	58.82%	52.94%	82.35%	101.18%	91.76%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:10:00

EMA 5

10 Mins

SELL

2024-07-01 10:00:00

EMA 5

30 Mins

SELL

2024-07-01 09:50:00

ADX

10 Mins

SELL

2024-07-01 09:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-01 09:40:00

ADX

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

70,898,000

INGENIEU

0.055

+0.005

55,265,900

NOVAMSC

0.23

+0.015

44,561,100

EATECH

0.36

+0.02

41,147,500

SNS

0.78

+0.025

35,754,800

HIAPTEK

0.44

+0.015

32,957,900

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.175

+0.015

30,968,100

MYEG

0.995

-0.025

28,941,900

YGL

0.27

+0.025

27,643,800

More active Stocks

NESTLE

122.40

+0.90

78,200

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

UTDPLT

24.68

+0.18

55,000

HUMEIND

3.52

+0.17

1,193,600

HEIM

22.20

+0.16

84,600

YTL

3.58

+0.13

4,147,100

CANONE

3.13

+0.13

22,100

KSENG

6.20

+0.12

321,500

HLBANK

19.32

+0.12

76,300

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

SUPERLN

1.11

-0.19

7,182,200

INARI-C2Q

0.06

-0.19

20,000

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

APB

1.66

-0.08

461,700

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More