[CSCSTEL] QoQ Cumulative 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
Cumulative Result
Revenue	281,596	869,936	596,190	334,709	173,159	1,372,850	1,167,768	-61.29%
YoY %	-67.63%	45.92%	78.12%	93.30%	-87.39%	17.56%	-	-
Horiz. %	24.11%	74.50%	51.05%	28.66%	14.83%	117.56%	100.00%	-
PBT	39,144	116,562	73,581	19,975	7,450	51,974	110,495	-49.96%
YoY %	-66.42%	58.41%	268.37%	168.12%	-85.67%	-52.96%	-	-
Horiz. %	35.43%	105.49%	66.59%	18.08%	6.74%	47.04%	100.00%	-
Tax	-8,551	-25,408	-19,545	-4,833	-1,741	6,794	-9,640	-7.68%
YoY %	66.35%	-30.00%	-304.41%	-177.60%	-125.63%	170.48%	-	-
Horiz. %	88.70%	263.57%	202.75%	50.13%	18.06%	-70.48%	100.00%	-
NP	30,593	91,154	54,036	15,142	5,709	58,768	100,855	-54.88%
YoY %	-66.44%	68.69%	256.86%	165.23%	-90.29%	-41.73%	-	-
Horiz. %	30.33%	90.38%	53.58%	15.01%	5.66%	58.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,593	91,154	54,036	15,142	5,709	58,768	100,855	-54.88%
YoY %	-66.44%	68.69%	256.86%	165.23%	-90.29%	-41.73%	-	-
Horiz. %	30.33%	90.38%	53.58%	15.01%	5.66%	58.27%	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	251,003	778,782	542,154	319,567	167,450	1,314,082	1,066,913	-61.92%
YoY %	-67.77%	43.65%	69.65%	90.84%	-87.26%	23.17%	-	-
Horiz. %	23.53%	72.99%	50.82%	29.95%	15.69%	123.17%	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	7,463	7,459	7,462	24,392	69,542	-
YoY %	-	900.33%	0.05%	-0.04%	-69.41%	-64.92%	-	-
Horiz. %	-	107.35%	10.73%	10.73%	10.73%	35.08%	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	3.78%	11.68%	7.28%	2.16%	0.82%	8.46%	13.62%	-
YoY %	-67.64%	60.44%	237.04%	163.41%	-90.31%	-37.89%	-	-
Horiz. %	27.75%	85.76%	53.45%	15.86%	6.02%	62.11%	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	75.48	233.05	159.76	89.74	46.41	365.83	310.66	-61.09%
YoY %	-67.61%	45.88%	78.03%	93.36%	-87.31%	17.76%	-	-
Horiz. %	24.30%	75.02%	51.43%	28.89%	14.94%	117.76%	100.00%	-
EPS	8.20	24.42	14.48	4.06	1.53	15.66	26.83	-54.65%
YoY %	-66.42%	68.65%	256.65%	165.36%	-90.23%	-41.63%	-	-
Horiz. %	30.56%	91.02%	53.97%	15.13%	5.70%	58.37%	100.00%	-
DPS	0.00	20.00	2.00	2.00	2.00	6.50	18.50	-
YoY %	0.00%	900.00%	0.00%	0.00%	-69.23%	-64.86%	-	-
Horiz. %	0.00%	108.11%	10.81%	10.81%	10.81%	35.14%	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	74.10	228.93	156.89	88.08	45.57	361.28	307.31	-61.29%
YoY %	-67.63%	45.92%	78.12%	93.29%	-87.39%	17.56%	-	-
Horiz. %	24.11%	74.49%	51.05%	28.66%	14.83%	117.56%	100.00%	-
EPS	8.05	23.99	14.22	3.98	1.50	15.47	26.54	-54.88%
YoY %	-66.44%	68.71%	257.29%	165.33%	-90.30%	-41.71%	-	-
Horiz. %	30.33%	90.39%	53.58%	15.00%	5.65%	58.29%	100.00%	-
DPS	0.00	19.65	1.96	1.96	1.96	6.42	18.30	-
YoY %	0.00%	902.55%	0.00%	0.00%	-69.47%	-64.92%	-	-
Horiz. %	0.00%	107.38%	10.71%	10.71%	10.71%	35.08%	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	2.32	0.56	0.66	1.10	1.68	0.23	0.39	228.66%
YoY %	314.29%	-15.15%	-40.00%	-34.52%	630.43%	-41.03%	-	-
Horiz. %	594.87%	143.59%	169.23%	282.05%	430.77%	58.97%	100.00%	-
P/EPS	21.34	5.32	7.25	24.38	50.98	5.36	4.47	183.79%
YoY %	301.13%	-26.62%	-70.26%	-52.18%	851.12%	19.91%	-	-
Horiz. %	477.40%	119.02%	162.19%	545.41%	1,140.49%	119.91%	100.00%	-
EY	4.69	18.78	13.79	4.10	1.96	18.64	22.36	-64.73%
YoY %	-75.03%	36.19%	236.34%	109.18%	-89.48%	-16.64%	-	-
Horiz. %	20.97%	83.99%	61.67%	18.34%	8.77%	83.36%	100.00%	-
DY	0.00	15.38	1.90	2.02	2.56	7.74	15.42	-
YoY %	0.00%	709.47%	-5.94%	-21.09%	-66.93%	-49.81%	-	-
Horiz. %	0.00%	99.74%	12.32%	13.10%	16.60%	50.19%	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	2.45	0.66	0.83	1.16	2.09	0.25	0.29	315.34%
YoY %	271.21%	-20.48%	-28.45%	-44.50%	736.00%	-13.79%	-	-
Horiz. %	844.83%	227.59%	286.21%	400.00%	720.69%	86.21%	100.00%	-
P/EPS	22.56	6.27	9.19	25.62	63.40	5.87	3.32	259.17%
YoY %	259.81%	-31.77%	-64.13%	-59.59%	980.07%	76.81%	-	-
Horiz. %	679.52%	188.86%	276.81%	771.69%	1,909.64%	176.81%	100.00%	-
EY	4.43	15.96	10.89	3.90	1.58	17.02	30.15	-72.18%
YoY %	-72.24%	46.56%	179.23%	146.84%	-90.72%	-43.55%	-	-
Horiz. %	14.69%	52.94%	36.12%	12.94%	5.24%	56.45%	100.00%	-
DY	0.00	13.07	1.50	1.92	2.06	7.07	20.79	-
YoY %	0.00%	771.33%	-21.88%	-6.80%	-70.86%	-65.99%	-	-
Horiz. %	0.00%	62.87%	7.22%	9.24%	9.91%	34.01%	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