[CSCSTEL] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	1,126,384	869,936	794,920	669,418	692,636	1,372,850	1,557,024	-19.42%
YoY %	29.48%	9.44%	18.75%	-3.35%	-49.55%	-11.83%	-	-
Horiz. %	72.34%	55.87%	51.05%	42.99%	44.48%	88.17%	100.00%	-
PBT	156,576	116,562	98,108	39,950	29,800	51,974	147,326	4.14%
YoY %	34.33%	18.81%	145.58%	34.06%	-42.66%	-64.72%	-	-
Horiz. %	106.28%	79.12%	66.59%	27.12%	20.23%	35.28%	100.00%	-
Tax	-34,204	-25,408	-26,060	-9,666	-6,964	6,794	-12,853	92.15%
YoY %	-34.62%	2.50%	-169.60%	-38.80%	-202.50%	152.86%	-	-
Horiz. %	266.12%	197.68%	202.75%	75.20%	54.18%	-52.86%	100.00%	-
NP	122,372	91,154	72,048	30,284	22,836	58,768	134,473	-6.09%
YoY %	34.25%	26.52%	137.91%	32.62%	-61.14%	-56.30%	-	-
Horiz. %	91.00%	67.79%	53.58%	22.52%	16.98%	43.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,372	91,154	72,048	30,284	22,836	58,768	134,473	-6.09%
YoY %	34.25%	26.52%	137.91%	32.62%	-61.14%	-56.30%	-	-
Horiz. %	91.00%	67.79%	53.58%	22.52%	16.98%	43.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.84%	21.80%	26.56%	24.20%	23.37%	-13.07%	8.72%	-
YoY %	0.18%	-17.92%	9.75%	3.55%	278.81%	-249.89%	-	-
Horiz. %	250.46%	250.00%	304.59%	277.52%	268.00%	-149.89%	100.00%	-
Total Cost	1,004,012	778,782	722,872	639,134	669,800	1,314,082	1,422,550	-20.74%
YoY %	28.92%	7.73%	13.10%	-4.58%	-49.03%	-7.62%	-	-
Horiz. %	70.58%	54.75%	50.82%	44.93%	47.08%	92.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	809,595	780,146	742,621	701,156	697,766	694,257	740,530	6.13%
YoY %	3.77%	5.05%	5.91%	0.49%	0.51%	-6.25%	-	-
Horiz. %	109.33%	105.35%	100.28%	94.68%	94.23%	93.75%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	74,655	9,951	14,918	29,850	24,392	92,722	-
YoY %	-	650.23%	-33.30%	-50.02%	22.38%	-73.69%	-	-
Horiz. %	-	80.51%	10.73%	16.09%	32.19%	26.31%	100.00%	-
Div Payout %	-	81.90%	13.81%	49.26%	130.72%	41.51%	68.95%	-
YoY %	-	493.05%	-71.97%	-62.32%	214.91%	-39.80%	-	-
Horiz. %	-	118.78%	20.03%	71.44%	189.59%	60.20%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	809,595	780,146	742,621	701,156	697,766	694,257	740,530	6.13%
YoY %	3.77%	5.05%	5.91%	0.49%	0.51%	-6.25%	-	-
Horiz. %	109.33%	105.35%	100.28%	94.68%	94.23%	93.75%	100.00%	-
NOSH	373,085	373,276	373,176	372,955	373,137	375,274	375,903	-0.50%
YoY %	-0.05%	0.03%	0.06%	-0.05%	-0.57%	-0.17%	-	-
Horiz. %	99.25%	99.30%	99.27%	99.22%	99.26%	99.83%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	10.86%	10.48%	9.06%	4.52%	3.30%	4.28%	8.64%	-
YoY %	3.63%	15.67%	100.44%	36.97%	-22.90%	-50.46%	-	-
Horiz. %	125.69%	121.30%	104.86%	52.31%	38.19%	49.54%	100.00%	-
ROE	15.12%	11.68%	9.70%	4.32%	3.27%	8.46%	18.16%	-
YoY %	29.45%	20.41%	124.54%	32.11%	-61.35%	-53.41%	-	-
Horiz. %	83.26%	64.32%	53.41%	23.79%	18.01%	46.59%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	301.91	233.05	213.01	179.49	185.62	365.83	414.21	-19.02%
YoY %	29.55%	9.41%	18.68%	-3.30%	-49.26%	-11.68%	-	-
Horiz. %	72.89%	56.26%	51.43%	43.33%	44.81%	88.32%	100.00%	-
EPS	32.80	24.42	19.31	8.12	6.12	15.66	35.77	-5.61%
YoY %	34.32%	26.46%	137.81%	32.68%	-60.92%	-56.22%	-	-
Horiz. %	91.70%	68.27%	53.98%	22.70%	17.11%	43.78%	100.00%	-
DPS	0.00	20.00	2.67	4.00	8.00	6.50	24.67	-
YoY %	0.00%	649.06%	-33.25%	-50.00%	23.08%	-73.65%	-	-
Horiz. %	0.00%	81.07%	10.82%	16.21%	32.43%	26.35%	100.00%	-
NAPS	2.17	2.09	1.99	1.88	1.87	1.85	1.97	6.66%
YoY %	3.83%	5.03%	5.85%	0.53%	1.08%	-6.09%	-	-
Horiz. %	110.15%	106.09%	101.02%	95.43%	94.92%	93.91%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 372,885
RPS	296.42	228.93	209.19	176.16	182.27	361.28	409.74	-19.42%
YoY %	29.48%	9.44%	18.75%	-3.35%	-49.55%	-11.83%	-	-
Horiz. %	72.34%	55.87%	51.05%	42.99%	44.48%	88.17%	100.00%	-
EPS	32.20	23.99	18.96	7.97	6.01	15.47	35.39	-6.10%
YoY %	34.22%	26.53%	137.89%	32.61%	-61.15%	-56.29%	-	-
Horiz. %	90.99%	67.79%	53.57%	22.52%	16.98%	43.71%	100.00%	-
DPS	0.00	19.65	2.62	3.93	7.86	6.42	24.40	-
YoY %	0.00%	650.00%	-33.33%	-50.00%	22.43%	-73.69%	-	-
Horiz. %	0.00%	80.53%	10.74%	16.11%	32.21%	26.31%	100.00%	-
NAPS	2.1305	2.053	1.9543	1.8451	1.8362	1.827	1.9488	6.12%
YoY %	3.77%	5.05%	5.92%	0.48%	0.50%	-6.25%	-	-
Horiz. %	109.32%	105.35%	100.28%	94.68%	94.22%	93.75%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.75	1.30	1.05	0.99	0.78	0.84	1.20	-
P/RPS	0.58	0.56	0.49	0.55	0.42	0.23	0.29	58.80%
YoY %	3.57%	14.29%	-10.91%	30.95%	82.61%	-20.69%	-	-
Horiz. %	200.00%	193.10%	168.97%	189.66%	144.83%	79.31%	100.00%	-
P/EPS	5.34	5.32	5.44	12.19	12.75	5.36	3.35	36.49%
YoY %	0.38%	-2.21%	-55.37%	-4.39%	137.87%	60.00%	-	-
Horiz. %	159.40%	158.81%	162.39%	363.88%	380.60%	160.00%	100.00%	-
EY	18.74	18.78	18.39	8.20	7.85	18.64	29.81	-26.63%
YoY %	-0.21%	2.12%	124.27%	4.46%	-57.89%	-37.47%	-	-
Horiz. %	62.86%	63.00%	61.69%	27.51%	26.33%	62.53%	100.00%	-
DY	0.00	15.38	2.54	4.04	10.26	7.74	20.56	-
YoY %	0.00%	505.51%	-37.13%	-60.62%	32.56%	-62.35%	-	-
Horiz. %	0.00%	74.81%	12.35%	19.65%	49.90%	37.65%	100.00%	-
P/NAPS	0.81	0.62	0.53	0.53	0.42	0.45	0.61	20.83%
YoY %	30.65%	16.98%	0.00%	26.19%	-6.67%	-26.23%	-	-
Horiz. %	132.79%	101.64%	86.89%	86.89%	68.85%	73.77%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	07/05/10	05/02/10	13/11/09	17/08/09	18/05/09	13/02/09	14/11/08	-
Price	1.85	1.53	1.33	1.04	0.97	0.92	0.89	-
P/RPS	0.61	0.66	0.62	0.58	0.52	0.25	0.21	103.71%
YoY %	-7.58%	6.45%	6.90%	11.54%	108.00%	19.05%	-	-
Horiz. %	290.48%	314.29%	295.24%	276.19%	247.62%	119.05%	100.00%	-
P/EPS	5.64	6.27	6.89	12.81	15.85	5.87	2.49	72.55%
YoY %	-10.05%	-9.00%	-46.21%	-19.18%	170.02%	135.74%	-	-
Horiz. %	226.51%	251.81%	276.71%	514.46%	636.55%	235.74%	100.00%	-
EY	17.73	15.96	14.52	7.81	6.31	17.02	40.19	-42.07%
YoY %	11.09%	9.92%	85.92%	23.77%	-62.93%	-57.65%	-	-
Horiz. %	44.12%	39.71%	36.13%	19.43%	15.70%	42.35%	100.00%	-
DY	0.00	13.07	2.01	3.85	8.25	7.07	27.72	-
YoY %	0.00%	550.25%	-47.79%	-53.33%	16.69%	-74.49%	-	-
Horiz. %	0.00%	47.15%	7.25%	13.89%	29.76%	25.51%	100.00%	-
P/NAPS	0.85	0.73	0.67	0.55	0.52	0.50	0.45	52.86%
YoY %	16.44%	8.96%	21.82%	5.77%	4.00%	11.11%	-	-
Horiz. %	188.89%	162.22%	148.89%	122.22%	115.56%	111.11%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos