[CSCSTEL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	869,936	596,190	334,709	173,159	1,372,850	1,167,768	778,594	7.65%
YoY %	45.92%	78.12%	93.30%	-87.39%	17.56%	49.98%	-	-
Horiz. %	111.73%	76.57%	42.99%	22.24%	176.32%	149.98%	100.00%	-
PBT	116,562	73,581	19,975	7,450	51,974	110,495	82,017	26.32%
YoY %	58.41%	268.37%	168.12%	-85.67%	-52.96%	34.72%	-	-
Horiz. %	142.12%	89.71%	24.35%	9.08%	63.37%	134.72%	100.00%	-
Tax	-25,408	-19,545	-4,833	-1,741	6,794	-9,640	-8,484	107.35%
YoY %	-30.00%	-304.41%	-177.60%	-125.63%	170.48%	-13.63%	-	-
Horiz. %	299.48%	230.37%	56.97%	20.52%	-80.08%	113.63%	100.00%	-
NP	91,154	54,036	15,142	5,709	58,768	100,855	73,533	15.35%
YoY %	68.69%	256.86%	165.23%	-90.29%	-41.73%	37.16%	-	-
Horiz. %	123.96%	73.49%	20.59%	7.76%	79.92%	137.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,154	54,036	15,142	5,709	58,768	100,855	73,533	15.35%
YoY %	68.69%	256.86%	165.23%	-90.29%	-41.73%	37.16%	-	-
Horiz. %	123.96%	73.49%	20.59%	7.76%	79.92%	137.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.80%	26.56%	24.20%	23.37%	-13.07%	8.72%	10.34%	-
YoY %	-17.92%	9.75%	3.55%	278.81%	-249.89%	-15.67%	-	-
Horiz. %	210.83%	256.87%	234.04%	226.02%	-126.40%	84.33%	100.00%	-
Total Cost	778,782	542,154	319,567	167,450	1,314,082	1,066,913	705,061	6.83%
YoY %	43.65%	69.65%	90.84%	-87.26%	23.17%	51.32%	-	-
Horiz. %	110.46%	76.89%	45.32%	23.75%	186.38%	151.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	780,146	742,621	701,156	697,766	694,257	740,530	730,435	4.47%
YoY %	5.05%	5.91%	0.49%	0.51%	-6.25%	1.38%	-	-
Horiz. %	106.81%	101.67%	95.99%	95.53%	95.05%	101.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	74,655	7,463	7,459	7,462	24,392	69,542	45,181	39.63%
YoY %	900.33%	0.05%	-0.04%	-69.41%	-64.92%	53.92%	-	-
Horiz. %	165.24%	16.52%	16.51%	16.52%	53.99%	153.92%	100.00%	-
Div Payout %	81.90%	13.81%	49.26%	130.72%	41.51%	68.95%	61.44%	-
YoY %	493.05%	-71.97%	-62.32%	214.91%	-39.80%	12.22%	-	-
Horiz. %	133.30%	22.48%	80.18%	212.76%	67.56%	112.22%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	780,146	742,621	701,156	697,766	694,257	740,530	730,435	4.47%
YoY %	5.05%	5.91%	0.49%	0.51%	-6.25%	1.38%	-	-
Horiz. %	106.81%	101.67%	95.99%	95.53%	95.05%	101.38%	100.00%	-
NOSH	373,276	373,176	372,955	373,137	375,274	375,903	376,513	-0.57%
YoY %	0.03%	0.06%	-0.05%	-0.57%	-0.17%	-0.16%	-	-
Horiz. %	99.14%	99.11%	99.06%	99.10%	99.67%	99.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	10.48%	9.06%	4.52%	3.30%	4.28%	8.64%	9.44%	-
YoY %	15.67%	100.44%	36.97%	-22.90%	-50.46%	-8.47%	-	-
Horiz. %	111.02%	95.97%	47.88%	34.96%	45.34%	91.53%	100.00%	-
ROE	11.68%	7.28%	2.16%	0.82%	8.46%	13.62%	10.07%	-
YoY %	60.44%	237.04%	163.41%	-90.31%	-37.89%	35.25%	-	-
Horiz. %	115.99%	72.29%	21.45%	8.14%	84.01%	135.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	233.05	159.76	89.74	46.41	365.83	310.66	206.79	8.27%
YoY %	45.88%	78.03%	93.36%	-87.31%	17.76%	50.23%	-	-
Horiz. %	112.70%	77.26%	43.40%	22.44%	176.91%	150.23%	100.00%	-
EPS	24.42	14.48	4.06	1.53	15.66	26.83	19.53	16.01%
YoY %	68.65%	256.65%	165.36%	-90.23%	-41.63%	37.38%	-	-
Horiz. %	125.04%	74.14%	20.79%	7.83%	80.18%	137.38%	100.00%	-
DPS	20.00	2.00	2.00	2.00	6.50	18.50	12.00	40.44%
YoY %	900.00%	0.00%	0.00%	-69.23%	-64.86%	54.17%	-	-
Horiz. %	166.67%	16.67%	16.67%	16.67%	54.17%	154.17%	100.00%	-
NAPS	2.09	1.99	1.88	1.87	1.85	1.97	1.94	5.07%
YoY %	5.03%	5.85%	0.53%	1.08%	-6.09%	1.55%	-	-
Horiz. %	107.73%	102.58%	96.91%	96.39%	95.36%	101.55%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 373,137
RPS	228.93	156.89	88.08	45.57	361.28	307.31	204.89	7.65%
YoY %	45.92%	78.12%	93.29%	-87.39%	17.56%	49.99%	-	-
Horiz. %	111.73%	76.57%	42.99%	22.24%	176.33%	149.99%	100.00%	-
EPS	23.99	14.22	3.98	1.50	15.47	26.54	19.35	15.36%
YoY %	68.71%	257.29%	165.33%	-90.30%	-41.71%	37.16%	-	-
Horiz. %	123.98%	73.49%	20.57%	7.75%	79.95%	137.16%	100.00%	-
DPS	19.65	1.96	1.96	1.96	6.42	18.30	11.89	39.65%
YoY %	902.55%	0.00%	0.00%	-69.47%	-64.92%	53.91%	-	-
Horiz. %	165.26%	16.48%	16.48%	16.48%	53.99%	153.91%	100.00%	-
NAPS	2.053	1.9543	1.8451	1.8362	1.827	1.9488	1.9222	4.47%
YoY %	5.05%	5.92%	0.48%	0.50%	-6.25%	1.38%	-	-
Horiz. %	106.80%	101.67%	95.99%	95.53%	95.05%	101.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.30	1.05	0.99	0.78	0.84	1.20	1.29	-
P/RPS	0.56	0.66	1.10	1.68	0.23	0.39	0.62	-6.54%
YoY %	-15.15%	-40.00%	-34.52%	630.43%	-41.03%	-37.10%	-	-
Horiz. %	90.32%	106.45%	177.42%	270.97%	37.10%	62.90%	100.00%	-
P/EPS	5.32	7.25	24.38	50.98	5.36	4.47	6.61	-13.44%
YoY %	-26.62%	-70.26%	-52.18%	851.12%	19.91%	-32.38%	-	-
Horiz. %	80.48%	109.68%	368.84%	771.26%	81.09%	67.62%	100.00%	-
EY	18.78	13.79	4.10	1.96	18.64	22.36	15.14	15.40%
YoY %	36.19%	236.34%	109.18%	-89.48%	-16.64%	47.69%	-	-
Horiz. %	124.04%	91.08%	27.08%	12.95%	123.12%	147.69%	100.00%	-
DY	15.38	1.90	2.02	2.56	7.74	15.42	9.30	39.71%
YoY %	709.47%	-5.94%	-21.09%	-66.93%	-49.81%	65.81%	-	-
Horiz. %	165.38%	20.43%	21.72%	27.53%	83.23%	165.81%	100.00%	-
P/NAPS	0.62	0.53	0.53	0.42	0.45	0.61	0.66	-4.07%
YoY %	16.98%	0.00%	26.19%	-6.67%	-26.23%	-7.58%	-	-
Horiz. %	93.94%	80.30%	80.30%	63.64%	68.18%	92.42%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	05/02/10	13/11/09	17/08/09	18/05/09	13/02/09	14/11/08	15/08/08	-
Price	1.53	1.33	1.04	0.97	0.92	0.89	1.36	-
P/RPS	0.66	0.83	1.16	2.09	0.25	0.29	0.66	0.00%
YoY %	-20.48%	-28.45%	-44.50%	736.00%	-13.79%	-56.06%	-	-
Horiz. %	100.00%	125.76%	175.76%	316.67%	37.88%	43.94%	100.00%	-
P/EPS	6.27	9.19	25.62	63.40	5.87	3.32	6.96	-6.70%
YoY %	-31.77%	-64.13%	-59.59%	980.07%	76.81%	-52.30%	-	-
Horiz. %	90.09%	132.04%	368.10%	910.92%	84.34%	47.70%	100.00%	-
EY	15.96	10.89	3.90	1.58	17.02	30.15	14.36	7.27%
YoY %	46.56%	179.23%	146.84%	-90.72%	-43.55%	109.96%	-	-
Horiz. %	111.14%	75.84%	27.16%	11.00%	118.52%	209.96%	100.00%	-
DY	13.07	1.50	1.92	2.06	7.07	20.79	8.82	29.88%
YoY %	771.33%	-21.88%	-6.80%	-70.86%	-65.99%	135.71%	-	-
Horiz. %	148.19%	17.01%	21.77%	23.36%	80.16%	235.71%	100.00%	-
P/NAPS	0.73	0.67	0.55	0.52	0.50	0.45	0.70	2.82%
YoY %	8.96%	21.82%	5.77%	4.00%	11.11%	-35.71%	-	-
Horiz. %	104.29%	95.71%	78.57%	74.29%	71.43%	64.29%	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