[CSCSTEL] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	334,709	173,159	1,372,850	1,167,768	778,594	342,942	1,302,009	-59.60%
YoY %	93.30%	-87.39%	17.56%	49.98%	127.03%	-73.66%	-	-
Horiz. %	25.71%	13.30%	105.44%	89.69%	59.80%	26.34%	100.00%	-
PBT	19,975	7,450	51,974	110,495	82,017	27,064	93,089	-64.19%
YoY %	168.12%	-85.67%	-52.96%	34.72%	203.05%	-70.93%	-	-
Horiz. %	21.46%	8.00%	55.83%	118.70%	88.11%	29.07%	100.00%	-
Tax	-4,833	-1,741	6,794	-9,640	-8,484	-3,060	-13,434	-49.44%
YoY %	-177.60%	-125.63%	170.48%	-13.63%	-177.25%	77.22%	-	-
Horiz. %	35.98%	12.96%	-50.57%	71.76%	63.15%	22.78%	100.00%	-
NP	15,142	5,709	58,768	100,855	73,533	24,004	79,655	-66.97%
YoY %	165.23%	-90.29%	-41.73%	37.16%	206.34%	-69.87%	-	-
Horiz. %	19.01%	7.17%	73.78%	126.61%	92.31%	30.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,142	5,709	58,768	100,855	73,533	24,004	79,655	-66.97%
YoY %	165.23%	-90.29%	-41.73%	37.16%	206.34%	-69.87%	-	-
Horiz. %	19.01%	7.17%	73.78%	126.61%	92.31%	30.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.20%	23.37%	-13.07%	8.72%	10.34%	11.31%	14.43%	-
YoY %	3.55%	278.81%	-249.89%	-15.67%	-8.58%	-21.62%	-	-
Horiz. %	167.71%	161.95%	-90.58%	60.43%	71.66%	78.38%	100.00%	-
Total Cost	319,567	167,450	1,314,082	1,066,913	705,061	318,938	1,222,354	-59.14%
YoY %	90.84%	-87.26%	23.17%	51.32%	121.07%	-73.91%	-	-
Horiz. %	26.14%	13.70%	107.50%	87.28%	57.68%	26.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	701,156	697,766	694,257	740,530	730,435	714,852	689,213	1.15%
YoY %	0.49%	0.51%	-6.25%	1.38%	2.18%	3.72%	-	-
Horiz. %	101.73%	101.24%	100.73%	107.45%	105.98%	103.72%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	7,459	7,462	24,392	69,542	45,181	-	45,194	-69.94%
YoY %	-0.04%	-69.41%	-64.92%	53.92%	0.00%	-	-	-
Horiz. %	16.50%	16.51%	53.97%	153.87%	99.97%	-	100.00%	-
Div Payout %	49.26%	130.72%	41.51%	68.95%	61.44%	-	56.74%	-
YoY %	-62.32%	214.91%	-39.80%	12.22%	0.00%	-	-	-
Horiz. %	86.82%	230.38%	73.16%	121.52%	108.28%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	701,156	697,766	694,257	740,530	730,435	714,852	689,213	1.15%
YoY %	0.49%	0.51%	-6.25%	1.38%	2.18%	3.72%	-	-
Horiz. %	101.73%	101.24%	100.73%	107.45%	105.98%	103.72%	100.00%	-
NOSH	372,955	373,137	375,274	375,903	376,513	376,238	376,619	-0.65%
YoY %	-0.05%	-0.57%	-0.17%	-0.16%	0.07%	-0.10%	-	-
Horiz. %	99.03%	99.08%	99.64%	99.81%	99.97%	99.90%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	4.52%	3.30%	4.28%	8.64%	9.44%	7.00%	6.12%	-
YoY %	36.97%	-22.90%	-50.46%	-8.47%	34.86%	14.38%	-	-
Horiz. %	73.86%	53.92%	69.93%	141.18%	154.25%	114.38%	100.00%	-
ROE	2.16%	0.82%	8.46%	13.62%	10.07%	3.36%	11.56%	-
YoY %	163.41%	-90.31%	-37.89%	35.25%	199.70%	-70.93%	-	-
Horiz. %	18.69%	7.09%	73.18%	117.82%	87.11%	29.07%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	89.74	46.41	365.83	310.66	206.79	91.15	345.71	-59.34%
YoY %	93.36%	-87.31%	17.76%	50.23%	126.87%	-73.63%	-	-
Horiz. %	25.96%	13.42%	105.82%	89.86%	59.82%	26.37%	100.00%	-
EPS	4.06	1.53	15.66	26.83	19.53	6.38	21.15	-66.75%
YoY %	165.36%	-90.23%	-41.63%	37.38%	206.11%	-69.83%	-	-
Horiz. %	19.20%	7.23%	74.04%	126.86%	92.34%	30.17%	100.00%	-
DPS	2.00	2.00	6.50	18.50	12.00	0.00	12.00	-69.74%
YoY %	0.00%	-69.23%	-64.86%	54.17%	0.00%	0.00%	-	-
Horiz. %	16.67%	16.67%	54.17%	154.17%	100.00%	0.00%	100.00%	-
NAPS	1.88	1.87	1.85	1.97	1.94	1.90	1.83	1.81%
YoY %	0.53%	1.08%	-6.09%	1.55%	2.11%	3.83%	-	-
Horiz. %	102.73%	102.19%	101.09%	107.65%	106.01%	103.83%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 374,787
RPS	88.08	45.57	361.28	307.31	204.89	90.25	342.63	-59.60%
YoY %	93.29%	-87.39%	17.56%	49.99%	127.02%	-73.66%	-	-
Horiz. %	25.71%	13.30%	105.44%	89.69%	59.80%	26.34%	100.00%	-
EPS	3.98	1.50	15.47	26.54	19.35	6.32	20.96	-66.99%
YoY %	165.33%	-90.30%	-41.71%	37.16%	206.17%	-69.85%	-	-
Horiz. %	18.99%	7.16%	73.81%	126.62%	92.32%	30.15%	100.00%	-
DPS	1.96	1.96	6.42	18.30	11.89	0.00	11.89	-69.96%
YoY %	0.00%	-69.47%	-64.92%	53.91%	0.00%	0.00%	-	-
Horiz. %	16.48%	16.48%	53.99%	153.91%	100.00%	0.00%	100.00%	-
NAPS	1.8451	1.8362	1.827	1.9488	1.9222	1.8812	1.8137	1.15%
YoY %	0.48%	0.50%	-6.25%	1.38%	2.18%	3.72%	-	-
Horiz. %	101.73%	101.24%	100.73%	107.45%	105.98%	103.72%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.99	0.78	0.84	1.20	1.29	1.30	1.48	-
P/RPS	1.10	1.68	0.23	0.39	0.62	1.43	0.43	87.15%
YoY %	-34.52%	630.43%	-41.03%	-37.10%	-56.64%	232.56%	-	-
Horiz. %	255.81%	390.70%	53.49%	90.70%	144.19%	332.56%	100.00%	-
P/EPS	24.38	50.98	5.36	4.47	6.61	20.38	7.00	129.94%
YoY %	-52.18%	851.12%	19.91%	-32.38%	-67.57%	191.14%	-	-
Horiz. %	348.29%	728.29%	76.57%	63.86%	94.43%	291.14%	100.00%	-
EY	4.10	1.96	18.64	22.36	15.14	4.91	14.29	-56.53%
YoY %	109.18%	-89.48%	-16.64%	47.69%	208.35%	-65.64%	-	-
Horiz. %	28.69%	13.72%	130.44%	156.47%	105.95%	34.36%	100.00%	-
DY	2.02	2.56	7.74	15.42	9.30	0.00	8.11	-60.44%
YoY %	-21.09%	-66.93%	-49.81%	65.81%	0.00%	0.00%	-	-
Horiz. %	24.91%	31.57%	95.44%	190.14%	114.67%	0.00%	100.00%	-
P/NAPS	0.53	0.42	0.45	0.61	0.66	0.68	0.81	-24.65%
YoY %	26.19%	-6.67%	-26.23%	-7.58%	-2.94%	-16.05%	-	-
Horiz. %	65.43%	51.85%	55.56%	75.31%	81.48%	83.95%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	17/08/09	18/05/09	13/02/09	14/11/08	15/08/08	15/05/08	15/02/08	-
Price	1.04	0.97	0.92	0.89	1.36	1.64	1.42	-
P/RPS	1.16	2.09	0.25	0.29	0.66	1.80	0.41	100.16%
YoY %	-44.50%	736.00%	-13.79%	-56.06%	-63.33%	339.02%	-	-
Horiz. %	282.93%	509.76%	60.98%	70.73%	160.98%	439.02%	100.00%	-
P/EPS	25.62	63.40	5.87	3.32	6.96	25.71	6.71	144.48%
YoY %	-59.59%	980.07%	76.81%	-52.30%	-72.93%	283.16%	-	-
Horiz. %	381.82%	944.86%	87.48%	49.48%	103.73%	383.16%	100.00%	-
EY	3.90	1.58	17.02	30.15	14.36	3.89	14.89	-59.09%
YoY %	146.84%	-90.72%	-43.55%	109.96%	269.15%	-73.88%	-	-
Horiz. %	26.19%	10.61%	114.30%	202.48%	96.44%	26.12%	100.00%	-
DY	1.92	2.06	7.07	20.79	8.82	0.00	8.45	-62.79%
YoY %	-6.80%	-70.86%	-65.99%	135.71%	0.00%	0.00%	-	-
Horiz. %	22.72%	24.38%	83.67%	246.04%	104.38%	0.00%	100.00%	-
P/NAPS	0.55	0.52	0.50	0.45	0.70	0.86	0.78	-20.79%
YoY %	5.77%	4.00%	11.11%	-35.71%	-18.60%	10.26%	-	-
Horiz. %	70.51%	66.67%	64.10%	57.69%	89.74%	110.26%	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