[CSCSTEL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	596,190	334,709	173,159	1,372,850	1,167,768	778,594	342,942	44.53%
YoY %	78.12%	93.30%	-87.39%	17.56%	49.98%	127.03%	-	-
Horiz. %	173.85%	97.60%	50.49%	400.32%	340.51%	227.03%	100.00%	-
PBT	73,581	19,975	7,450	51,974	110,495	82,017	27,064	94.67%
YoY %	268.37%	168.12%	-85.67%	-52.96%	34.72%	203.05%	-	-
Horiz. %	271.88%	73.81%	27.53%	192.04%	408.27%	303.05%	100.00%	-
Tax	-19,545	-4,833	-1,741	6,794	-9,640	-8,484	-3,060	243.86%
YoY %	-304.41%	-177.60%	-125.63%	170.48%	-13.63%	-177.25%	-	-
Horiz. %	638.73%	157.94%	56.90%	-222.03%	315.03%	277.25%	100.00%	-
NP	54,036	15,142	5,709	58,768	100,855	73,533	24,004	71.67%
YoY %	256.86%	165.23%	-90.29%	-41.73%	37.16%	206.34%	-	-
Horiz. %	225.11%	63.08%	23.78%	244.83%	420.16%	306.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,036	15,142	5,709	58,768	100,855	73,533	24,004	71.67%
YoY %	256.86%	165.23%	-90.29%	-41.73%	37.16%	206.34%	-	-
Horiz. %	225.11%	63.08%	23.78%	244.83%	420.16%	306.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.56%	24.20%	23.37%	-13.07%	8.72%	10.34%	11.31%	-
YoY %	9.75%	3.55%	278.81%	-249.89%	-15.67%	-8.58%	-	-
Horiz. %	234.84%	213.97%	206.63%	-115.56%	77.10%	91.42%	100.00%	-
Total Cost	542,154	319,567	167,450	1,314,082	1,066,913	705,061	318,938	42.38%
YoY %	69.65%	90.84%	-87.26%	23.17%	51.32%	121.07%	-	-
Horiz. %	169.99%	100.20%	52.50%	412.02%	334.52%	221.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,621	701,156	697,766	694,257	740,530	730,435	714,852	2.57%
YoY %	5.91%	0.49%	0.51%	-6.25%	1.38%	2.18%	-	-
Horiz. %	103.88%	98.08%	97.61%	97.12%	103.59%	102.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	7,463	7,459	7,462	24,392	69,542	45,181	-	-
YoY %	0.05%	-0.04%	-69.41%	-64.92%	53.92%	0.00%	-	-
Horiz. %	16.52%	16.51%	16.52%	53.99%	153.92%	100.00%	-	-
Div Payout %	13.81%	49.26%	130.72%	41.51%	68.95%	61.44%	-	-
YoY %	-71.97%	-62.32%	214.91%	-39.80%	12.22%	0.00%	-	-
Horiz. %	22.48%	80.18%	212.76%	67.56%	112.22%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	742,621	701,156	697,766	694,257	740,530	730,435	714,852	2.57%
YoY %	5.91%	0.49%	0.51%	-6.25%	1.38%	2.18%	-	-
Horiz. %	103.88%	98.08%	97.61%	97.12%	103.59%	102.18%	100.00%	-
NOSH	373,176	372,955	373,137	375,274	375,903	376,513	376,238	-0.54%
YoY %	0.06%	-0.05%	-0.57%	-0.17%	-0.16%	0.07%	-	-
Horiz. %	99.19%	99.13%	99.18%	99.74%	99.91%	100.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	9.06%	4.52%	3.30%	4.28%	8.64%	9.44%	7.00%	-
YoY %	100.44%	36.97%	-22.90%	-50.46%	-8.47%	34.86%	-	-
Horiz. %	129.43%	64.57%	47.14%	61.14%	123.43%	134.86%	100.00%	-
ROE	7.28%	2.16%	0.82%	8.46%	13.62%	10.07%	3.36%	-
YoY %	237.04%	163.41%	-90.31%	-37.89%	35.25%	199.70%	-	-
Horiz. %	216.67%	64.29%	24.40%	251.79%	405.36%	299.70%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	159.76	89.74	46.41	365.83	310.66	206.79	91.15	45.32%
YoY %	78.03%	93.36%	-87.31%	17.76%	50.23%	126.87%	-	-
Horiz. %	175.27%	98.45%	50.92%	401.35%	340.82%	226.87%	100.00%	-
EPS	14.48	4.06	1.53	15.66	26.83	19.53	6.38	72.61%
YoY %	256.65%	165.36%	-90.23%	-41.63%	37.38%	206.11%	-	-
Horiz. %	226.96%	63.64%	23.98%	245.45%	420.53%	306.11%	100.00%	-
DPS	2.00	2.00	2.00	6.50	18.50	12.00	0.00	-
YoY %	0.00%	0.00%	-69.23%	-64.86%	54.17%	0.00%	-	-
Horiz. %	16.67%	16.67%	16.67%	54.17%	154.17%	100.00%	-	-
NAPS	1.99	1.88	1.87	1.85	1.97	1.94	1.90	3.13%
YoY %	5.85%	0.53%	1.08%	-6.09%	1.55%	2.11%	-	-
Horiz. %	104.74%	98.95%	98.42%	97.37%	103.68%	102.11%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 373,433
RPS	156.89	88.08	45.57	361.28	307.31	204.89	90.25	44.52%
YoY %	78.12%	93.29%	-87.39%	17.56%	49.99%	127.02%	-	-
Horiz. %	173.84%	97.60%	50.49%	400.31%	340.51%	227.02%	100.00%	-
EPS	14.22	3.98	1.50	15.47	26.54	19.35	6.32	71.62%
YoY %	257.29%	165.33%	-90.30%	-41.71%	37.16%	206.17%	-	-
Horiz. %	225.00%	62.97%	23.73%	244.78%	419.94%	306.17%	100.00%	-
DPS	1.96	1.96	1.96	6.42	18.30	11.89	0.00	-
YoY %	0.00%	0.00%	-69.47%	-64.92%	53.91%	0.00%	-	-
Horiz. %	16.48%	16.48%	16.48%	53.99%	153.91%	100.00%	-	-
NAPS	1.9543	1.8451	1.8362	1.827	1.9488	1.9222	1.8812	2.57%
YoY %	5.92%	0.48%	0.50%	-6.25%	1.38%	2.18%	-	-
Horiz. %	103.89%	98.08%	97.61%	97.12%	103.59%	102.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.05	0.99	0.78	0.84	1.20	1.29	1.30	-
P/RPS	0.66	1.10	1.68	0.23	0.39	0.62	1.43	-40.24%
YoY %	-40.00%	-34.52%	630.43%	-41.03%	-37.10%	-56.64%	-	-
Horiz. %	46.15%	76.92%	117.48%	16.08%	27.27%	43.36%	100.00%	-
P/EPS	7.25	24.38	50.98	5.36	4.47	6.61	20.38	-49.76%
YoY %	-70.26%	-52.18%	851.12%	19.91%	-32.38%	-67.57%	-	-
Horiz. %	35.57%	119.63%	250.15%	26.30%	21.93%	32.43%	100.00%	-
EY	13.79	4.10	1.96	18.64	22.36	15.14	4.91	98.93%
YoY %	236.34%	109.18%	-89.48%	-16.64%	47.69%	208.35%	-	-
Horiz. %	280.86%	83.50%	39.92%	379.63%	455.40%	308.35%	100.00%	-
DY	1.90	2.02	2.56	7.74	15.42	9.30	0.00	-
YoY %	-5.94%	-21.09%	-66.93%	-49.81%	65.81%	0.00%	-	-
Horiz. %	20.43%	21.72%	27.53%	83.23%	165.81%	100.00%	-	-
P/NAPS	0.53	0.53	0.42	0.45	0.61	0.66	0.68	-15.29%
YoY %	0.00%	26.19%	-6.67%	-26.23%	-7.58%	-2.94%	-	-
Horiz. %	77.94%	77.94%	61.76%	66.18%	89.71%	97.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	13/11/09	17/08/09	18/05/09	13/02/09	14/11/08	15/08/08	15/05/08	-
Price	1.33	1.04	0.97	0.92	0.89	1.36	1.64	-
P/RPS	0.83	1.16	2.09	0.25	0.29	0.66	1.80	-40.28%
YoY %	-28.45%	-44.50%	736.00%	-13.79%	-56.06%	-63.33%	-	-
Horiz. %	46.11%	64.44%	116.11%	13.89%	16.11%	36.67%	100.00%	-
P/EPS	9.19	25.62	63.40	5.87	3.32	6.96	25.71	-49.60%
YoY %	-64.13%	-59.59%	980.07%	76.81%	-52.30%	-72.93%	-	-
Horiz. %	35.74%	99.65%	246.60%	22.83%	12.91%	27.07%	100.00%	-
EY	10.89	3.90	1.58	17.02	30.15	14.36	3.89	98.50%
YoY %	179.23%	146.84%	-90.72%	-43.55%	109.96%	269.15%	-	-
Horiz. %	279.95%	100.26%	40.62%	437.53%	775.06%	369.15%	100.00%	-
DY	1.50	1.92	2.06	7.07	20.79	8.82	0.00	-
YoY %	-21.88%	-6.80%	-70.86%	-65.99%	135.71%	0.00%	-	-
Horiz. %	17.01%	21.77%	23.36%	80.16%	235.71%	100.00%	-	-
P/NAPS	0.67	0.55	0.52	0.50	0.45	0.70	0.86	-15.31%
YoY %	21.82%	5.77%	4.00%	11.11%	-35.71%	-18.60%	-	-
Horiz. %	77.91%	63.95%	60.47%	58.14%	52.33%	81.40%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

904

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

393

GENTING

GENTING BHD

351

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

UCHITEC

UCHI TECHNOLOGIES BHD

284

MAYBANK

MALAYAN BANKING BHD

245

DNEX

DAGANG NEXCHANGE BERHAD

235

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More