[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
17-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -14.41%
YoY- -24.11%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,239,064 1,217,376 1,233,600 1,034,734 1,034,681 1,166,682 1,126,384 6.55%
PBT 50,953 80,386 127,600 94,775 111,448 162,396 156,576 -52.65%
Tax -8,802 -19,606 -31,492 -25,595 -30,621 -37,982 -34,204 -59.50%
NP 42,150 60,780 96,108 69,180 80,826 124,414 122,372 -50.83%
-
NP to SH 42,150 60,780 96,108 69,180 80,826 124,414 122,372 -50.83%
-
Tax Rate 17.27% 24.39% 24.68% 27.01% 27.48% 23.39% 21.84% -
Total Cost 1,196,913 1,156,596 1,137,492 965,554 953,854 1,042,268 1,004,012 12.41%
-
Net Worth 772,596 772,816 813,336 791,054 783,879 783,651 809,595 -3.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 48,508 - - - -
Div Payout % - - - 70.12% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 772,596 772,816 813,336 791,054 783,879 783,651 809,595 -3.06%
NOSH 373,234 373,341 373,090 373,139 373,275 373,167 373,085 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.40% 4.99% 7.79% 6.69% 7.81% 10.66% 10.86% -
ROE 5.46% 7.86% 11.82% 8.75% 10.31% 15.88% 15.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 331.98 326.08 330.64 277.31 277.19 312.64 301.91 6.52%
EPS 11.29 16.28 25.76 18.54 21.65 33.34 32.80 -50.85%
DPS 0.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 2.07 2.07 2.18 2.12 2.10 2.10 2.17 -3.09%
Adjusted Per Share Value based on latest NOSH - 373,799
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 326.07 320.36 324.63 272.30 272.28 307.02 296.42 6.55%
EPS 11.09 15.99 25.29 18.21 21.27 32.74 32.20 -50.83%
DPS 0.00 0.00 0.00 12.77 0.00 0.00 0.00 -
NAPS 2.0331 2.0337 2.1404 2.0817 2.0628 2.0622 2.1305 -3.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.24 1.63 1.78 1.72 1.76 1.62 1.75 -
P/RPS 0.37 0.50 0.54 0.62 0.63 0.52 0.58 -25.87%
P/EPS 10.98 10.01 6.91 9.28 8.13 4.86 5.34 61.62%
EY 9.11 9.99 14.47 10.78 12.30 20.58 18.74 -38.14%
DY 0.00 0.00 0.00 7.56 0.00 0.00 0.00 -
P/NAPS 0.60 0.79 0.82 0.81 0.84 0.77 0.81 -18.11%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 04/11/11 12/08/11 13/05/11 17/02/11 12/11/10 09/08/10 07/05/10 -
Price 1.38 1.53 1.74 1.76 1.82 1.78 1.85 -
P/RPS 0.42 0.47 0.53 0.63 0.66 0.57 0.61 -22.00%
P/EPS 12.22 9.40 6.75 9.49 8.41 5.34 5.64 67.36%
EY 8.18 10.64 14.80 10.53 11.90 18.73 17.73 -40.26%
DY 0.00 0.00 0.00 7.39 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.80 0.83 0.87 0.85 0.85 -14.65%

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