[CSCSTEL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -34.2%
YoY- -143.79%
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 552,704 294,377 1,048,470 786,960 532,594 269,377 1,141,728 -38.42%
PBT 21,086 7,297 -27,023 -14,792 -11,668 -487 38,433 -33.05%
Tax -5,224 -1,883 5,757 2,538 2,537 115 -9,383 -32.39%
NP 15,862 5,414 -21,266 -12,254 -9,131 -372 29,050 -33.26%
-
NP to SH 15,862 5,414 -21,266 -12,254 -9,131 -372 29,050 -33.26%
-
Tax Rate 24.77% 25.81% - - - - 24.41% -
Total Cost 536,842 288,963 1,069,736 799,214 541,725 269,749 1,112,678 -38.56%
-
Net Worth 735,521 734,227 728,695 741,199 738,645 777,479 777,394 -3.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 11,153 - - - 26,037 -
Div Payout % - - 0.00% - - - 89.63% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 735,521 734,227 728,695 741,199 738,645 777,479 777,394 -3.63%
NOSH 371,475 370,821 371,783 372,462 371,178 371,999 371,959 -0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.87% 1.84% -2.03% -1.56% -1.71% -0.14% 2.54% -
ROE 2.16% 0.74% -2.92% -1.65% -1.24% -0.05% 3.74% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 148.79 79.39 282.01 211.29 143.49 72.41 306.95 -38.37%
EPS 4.27 1.46 -5.72 -3.29 -2.46 -0.10 7.81 -33.21%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 7.00 -
NAPS 1.98 1.98 1.96 1.99 1.99 2.09 2.09 -3.54%
Adjusted Per Share Value based on latest NOSH - 371,785
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 145.45 77.47 275.91 207.09 140.16 70.89 300.45 -38.42%
EPS 4.17 1.42 -5.60 -3.22 -2.40 -0.10 7.64 -33.28%
DPS 0.00 0.00 2.94 0.00 0.00 0.00 6.85 -
NAPS 1.9356 1.9322 1.9176 1.9505 1.9438 2.046 2.0458 -3.63%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.02 0.97 1.01 1.15 1.20 1.32 1.24 -
P/RPS 0.69 1.22 0.36 0.54 0.84 1.82 0.40 43.97%
P/EPS 23.89 66.44 -17.66 -34.95 -48.78 -1,320.00 15.88 31.39%
EY 4.19 1.51 -5.66 -2.86 -2.05 -0.08 6.30 -23.86%
DY 0.00 0.00 2.97 0.00 0.00 0.00 5.65 -
P/NAPS 0.52 0.49 0.52 0.58 0.60 0.63 0.59 -8.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 08/05/15 09/02/15 21/11/14 05/08/14 07/05/14 21/02/14 -
Price 1.00 0.995 1.00 1.11 1.23 1.36 1.30 -
P/RPS 0.67 1.25 0.35 0.53 0.86 1.88 0.42 36.64%
P/EPS 23.42 68.15 -17.48 -33.74 -50.00 -1,360.00 16.65 25.61%
EY 4.27 1.47 -5.72 -2.96 -2.00 -0.07 6.01 -20.42%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.38 -
P/NAPS 0.51 0.50 0.51 0.56 0.62 0.65 0.62 -12.23%

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