[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -22.15%
YoY- 3.73%
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,049,280 1,065,188 1,077,508 1,141,728 1,144,826 1,202,322 1,248,168 -10.91%
PBT -19,722 -23,336 -1,948 38,433 49,484 66,620 92,276 -
Tax 3,384 5,074 460 -9,383 -12,169 -16,520 -22,176 -
NP -16,338 -18,262 -1,488 29,050 37,314 50,100 70,100 -
-
NP to SH -16,338 -18,262 -1,488 29,050 37,314 50,100 70,100 -
-
Tax Rate - - - 24.41% 24.59% 24.80% 24.03% -
Total Cost 1,065,618 1,083,450 1,078,996 1,112,678 1,107,512 1,152,222 1,178,068 -6.46%
-
Net Worth 741,199 738,645 777,479 777,394 774,080 774,205 788,810 -4.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 26,037 - - - -
Div Payout % - - - 89.63% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 741,199 738,645 777,479 777,394 774,080 774,205 788,810 -4.06%
NOSH 372,461 371,178 371,999 371,959 372,154 372,213 372,080 0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.56% -1.71% -0.14% 2.54% 3.26% 4.17% 5.62% -
ROE -2.20% -2.47% -0.19% 3.74% 4.82% 6.47% 8.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 281.71 286.97 289.65 306.95 307.62 323.02 335.46 -10.98%
EPS -4.39 -4.92 -0.40 7.81 10.03 13.46 18.84 -
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.99 1.99 2.09 2.09 2.08 2.08 2.12 -4.12%
Adjusted Per Share Value based on latest NOSH - 366,896
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 276.13 280.31 283.55 300.45 301.27 316.40 328.47 -10.91%
EPS -4.30 -4.81 -0.39 7.64 9.82 13.18 18.45 -
DPS 0.00 0.00 0.00 6.85 0.00 0.00 0.00 -
NAPS 1.9505 1.9438 2.046 2.0458 2.0371 2.0374 2.0758 -4.06%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.15 1.20 1.32 1.24 1.28 1.28 1.21 -
P/RPS 0.41 0.42 0.46 0.40 0.42 0.40 0.36 9.04%
P/EPS -26.22 -24.39 -330.00 15.88 12.77 9.51 6.42 -
EY -3.81 -4.10 -0.30 6.30 7.83 10.52 15.57 -
DY 0.00 0.00 0.00 5.65 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.63 0.59 0.62 0.62 0.57 1.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 05/08/14 07/05/14 21/02/14 08/11/13 02/08/13 13/05/13 -
Price 1.11 1.23 1.36 1.30 1.36 1.30 1.33 -
P/RPS 0.39 0.43 0.47 0.42 0.44 0.40 0.40 -1.67%
P/EPS -25.30 -25.00 -340.00 16.65 13.56 9.66 7.06 -
EY -3.95 -4.00 -0.29 6.01 7.37 10.35 14.17 -
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.65 0.62 0.65 0.63 0.63 -7.54%

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