[CSCSTEL] QoQ TTM 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
TTM Result
Revenue	801,273	928,965	1,203,067	1,372,850	1,466,857	1,380,278	1,317,647	-28.20%
YoY %	-13.75%	-22.78%	-12.37%	-6.41%	6.27%	4.75%	-	-
Horiz. %	60.81%	70.50%	91.30%	104.19%	111.32%	104.75%	100.00%	-
PBT	15,060	-10,067	32,361	51,975	126,829	121,762	96,262	-70.93%
YoY %	249.60%	-131.11%	-37.74%	-59.02%	4.16%	26.49%	-	-
Horiz. %	15.64%	-10.46%	33.62%	53.99%	131.75%	126.49%	100.00%	-
Tax	-3,110	10,446	8,113	6,794	-11,005	-14,244	-15,302	-65.39%
YoY %	-129.77%	28.76%	19.41%	161.74%	22.74%	6.91%	-	-
Horiz. %	20.32%	-68.27%	-53.02%	-44.40%	71.92%	93.09%	100.00%	-
NP	11,950	379	40,474	58,769	115,824	107,518	80,960	-72.03%
YoY %	3,053.03%	-99.06%	-31.13%	-49.26%	7.73%	32.80%	-	-
Horiz. %	14.76%	0.47%	49.99%	72.59%	143.06%	132.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,950	379	40,474	58,769	115,824	107,518	80,960	-72.03%
YoY %	3,053.03%	-99.06%	-31.13%	-49.26%	7.73%	32.80%	-	-
Horiz. %	14.76%	0.47%	49.99%	72.59%	143.06%	132.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.65%	-	-25.07%	-13.07%	8.68%	11.70%	15.90%	-
YoY %	0.00%	-	-91.81%	-250.58%	-25.81%	-26.42%	-	-
Horiz. %	129.87%	-	-157.67%	-82.20%	54.59%	73.58%	100.00%	-
Total Cost	789,323	928,586	1,162,593	1,314,081	1,351,033	1,272,760	1,236,687	-25.84%
YoY %	-15.00%	-20.13%	-11.53%	-2.74%	6.15%	2.92%	-	-
Horiz. %	63.83%	75.09%	94.01%	106.26%	109.25%	102.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,774	701,024	697,766	690,852	738,331	730,138	714,852	2.58%
YoY %	5.96%	0.47%	1.00%	-6.43%	1.12%	2.14%	-	-
Horiz. %	103.91%	98.07%	97.61%	96.64%	103.28%	102.14%	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	7,462	31,823	76,987	69,524	114,657	90,295	82,790	-79.86%
YoY %	-76.55%	-58.66%	10.73%	-39.36%	26.98%	9.07%	-	-
Horiz. %	9.01%	38.44%	92.99%	83.98%	138.49%	109.07%	100.00%	-
Div Payout %	62.45%	8,396.81%	190.21%	118.30%	98.99%	83.98%	102.26%	-
YoY %	-99.26%	4,314.49%	60.79%	19.51%	17.87%	-17.88%	-	-
Horiz. %	61.07%	8,211.24%	186.01%	115.69%	96.80%	82.12%	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	742,774	701,024	697,766	690,852	738,331	730,138	714,852	2.58%
YoY %	5.96%	0.47%	1.00%	-6.43%	1.12%	2.14%	-	-
Horiz. %	103.91%	98.07%	97.61%	96.64%	103.28%	102.14%	100.00%	-
NOSH	373,253	372,885	373,137	373,433	374,787	376,360	376,238	-0.52%
YoY %	0.10%	-0.07%	-0.08%	-0.36%	-0.42%	0.03%	-	-
Horiz. %	99.21%	99.11%	99.18%	99.25%	99.61%	100.03%	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	1.49%	0.04%	3.36%	4.28%	7.90%	7.79%	6.14%	-
YoY %	3,625.00%	-98.81%	-21.50%	-45.82%	1.41%	26.87%	-	-
Horiz. %	24.27%	0.65%	54.72%	69.71%	128.66%	126.87%	100.00%	-
ROE	1.61%	0.05%	5.80%	8.51%	15.69%	14.73%	11.33%	-
YoY %	3,120.00%	-99.14%	-31.84%	-45.76%	6.52%	30.01%	-	-
Horiz. %	14.21%	0.44%	51.19%	75.11%	138.48%	130.01%	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	214.67	249.13	322.42	367.63	391.38	366.74	350.22	-27.82%
YoY %	-13.83%	-22.73%	-12.30%	-6.07%	6.72%	4.72%	-	-
Horiz. %	61.30%	71.14%	92.06%	104.97%	111.75%	104.72%	100.00%	-
EPS	3.20	0.10	10.85	15.74	30.90	28.57	21.52	-71.89%
YoY %	3,100.00%	-99.08%	-31.07%	-49.06%	8.16%	32.76%	-	-
Horiz. %	14.87%	0.46%	50.42%	73.14%	143.59%	132.76%	100.00%	-
DPS	2.00	8.50	20.50	18.50	30.50	24.00	22.00	-79.75%
YoY %	-76.47%	-58.54%	10.81%	-39.34%	27.08%	9.09%	-	-
Horiz. %	9.09%	38.64%	93.18%	84.09%	138.64%	109.09%	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	210.86	244.46	316.60	361.28	386.02	363.23	346.75	-28.20%
YoY %	-13.74%	-22.79%	-12.37%	-6.41%	6.27%	4.75%	-	-
Horiz. %	60.81%	70.50%	91.30%	104.19%	111.33%	104.75%	100.00%	-
EPS	3.14	0.10	10.65	15.47	30.48	28.29	21.31	-72.07%
YoY %	3,040.00%	-99.06%	-31.16%	-49.25%	7.74%	32.75%	-	-
Horiz. %	14.73%	0.47%	49.98%	72.60%	143.03%	132.75%	100.00%	-
DPS	1.96	8.37	20.26	18.30	30.17	23.76	21.79	-79.89%
YoY %	-76.58%	-58.69%	10.71%	-39.34%	26.98%	9.04%	-	-
Horiz. %	8.99%	38.41%	92.98%	83.98%	138.46%	109.04%	100.00%	-
NAPS	1.9547	1.8448	1.8362	1.818	1.943	1.9214	1.8812	2.58%
YoY %	5.96%	0.47%	1.00%	-6.43%	1.12%	2.14%	-	-
Horiz. %	103.91%	98.07%	97.61%	96.64%	103.29%	102.14%	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	0.49	0.40	0.24	0.23	0.31	0.35	0.37	20.57%
YoY %	22.50%	66.67%	4.35%	-25.81%	-11.43%	-5.41%	-	-
Horiz. %	132.43%	108.11%	64.86%	62.16%	83.78%	94.59%	100.00%	-
P/EPS	32.80	974.03	7.19	5.34	3.88	4.52	6.04	208.63%
YoY %	-96.63%	13,447.01%	34.64%	37.63%	-14.16%	-25.17%	-	-
Horiz. %	543.05%	16,126.32%	119.04%	88.41%	64.24%	74.83%	100.00%	-
EY	3.05	0.10	13.91	18.74	25.75	22.15	16.55	-67.58%
YoY %	2,950.00%	-99.28%	-25.77%	-27.22%	16.25%	33.84%	-	-
Horiz. %	18.43%	0.60%	84.05%	113.23%	155.59%	133.84%	100.00%	-
DY	1.90	8.59	26.28	22.02	25.42	18.60	16.92	-76.69%
YoY %	-77.88%	-67.31%	19.35%	-13.38%	36.67%	9.93%	-	-
Horiz. %	11.23%	50.77%	155.32%	130.14%	150.24%	109.93%	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	0.62	0.42	0.30	0.25	0.23	0.37	0.47	20.26%
YoY %	47.62%	40.00%	20.00%	8.70%	-37.84%	-21.28%	-	-
Horiz. %	131.91%	89.36%	63.83%	53.19%	48.94%	78.72%	100.00%	-
P/EPS	41.54	1,023.22	8.94	5.85	2.88	4.76	7.62	209.42%
YoY %	-95.94%	11,345.41%	52.82%	103.12%	-39.50%	-37.53%	-	-
Horiz. %	545.14%	13,428.08%	117.32%	76.77%	37.80%	62.47%	100.00%	-
EY	2.41	0.10	11.18	17.11	34.72	21.01	13.12	-67.65%
YoY %	2,310.00%	-99.11%	-34.66%	-50.72%	65.25%	60.14%	-	-
Horiz. %	18.37%	0.76%	85.21%	130.41%	264.63%	160.14%	100.00%	-
DY	1.50	8.17	21.13	20.11	34.27	17.65	13.41	-76.75%
YoY %	-81.64%	-61.33%	5.07%	-41.32%	94.16%	31.62%	-	-
Horiz. %	11.19%	60.92%	157.57%	149.96%	255.56%	131.62%	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

921

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

413

GENTING

GENTING BHD

372

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

UCHITEC

UCHI TECHNOLOGIES BHD

281

MAYBANK

MALAYAN BANKING BHD

236

DNEX

DAGANG NEXCHANGE BERHAD

228

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