[CSCSTEL] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8.63%
YoY- 372.6%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 257,459 289,119 312,042 269,574 306,610 308,615 242,193 4.15%
PBT 3,803 10,241 23,069 7,391 7,984 14,386 7,751 -37.76%
Tax -867 -2,716 -5,544 -1,770 -1,832 -3,705 -2,198 -46.18%
NP 2,936 7,525 17,525 5,621 6,152 10,681 5,553 -34.58%
-
NP to SH 2,936 7,525 17,525 5,621 6,152 10,681 5,553 -34.58%
-
Tax Rate 22.80% 26.52% 24.03% 23.95% 22.95% 25.75% 28.36% -
Total Cost 254,523 281,594 294,517 263,953 300,458 297,934 236,640 4.97%
-
Net Worth 773,022 774,851 788,810 770,560 768,067 761,861 775,183 -0.18%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 26,057 - - - -
Div Payout % - - - 463.58% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 773,022 774,851 788,810 770,560 768,067 761,861 775,183 -0.18%
NOSH 371,645 372,524 372,080 372,251 372,848 373,461 372,684 -0.18%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.14% 2.60% 5.62% 2.09% 2.01% 3.46% 2.29% -
ROE 0.38% 0.97% 2.22% 0.73% 0.80% 1.40% 0.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 69.28 77.61 83.86 72.42 82.23 82.64 64.99 4.34%
EPS 0.79 2.02 4.71 1.51 1.65 2.86 1.49 -34.46%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.12 2.07 2.06 2.04 2.08 0.00%
Adjusted Per Share Value based on latest NOSH - 372,251
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.75 76.08 82.12 70.94 80.69 81.21 63.74 4.14%
EPS 0.77 1.98 4.61 1.48 1.62 2.81 1.46 -34.69%
DPS 0.00 0.00 0.00 6.86 0.00 0.00 0.00 -
NAPS 2.0343 2.0391 2.0758 2.0278 2.0212 2.0049 2.04 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.28 1.28 1.21 1.19 1.18 1.26 1.40 -
P/RPS 1.85 1.65 1.44 1.64 1.43 1.52 2.15 -9.52%
P/EPS 162.03 63.37 25.69 78.81 71.52 44.06 93.96 43.75%
EY 0.62 1.58 3.89 1.27 1.40 2.27 1.06 -30.03%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.57 0.57 0.57 0.62 0.67 -5.03%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 02/08/13 13/05/13 05/02/13 09/11/12 17/08/12 11/05/12 -
Price 1.36 1.30 1.33 1.19 1.23 1.20 1.37 -
P/RPS 1.96 1.68 1.59 1.64 1.50 1.45 2.11 -4.79%
P/EPS 172.15 64.36 28.24 78.81 74.55 41.96 91.95 51.84%
EY 0.58 1.55 3.54 1.27 1.34 2.38 1.09 -34.30%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.65 0.63 0.63 0.57 0.60 0.59 0.66 -1.01%

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