[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	216.69	251.22	325.34	371.26	396.68	373.27	356.33	-28.20%
YoY %	-13.74%	-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%	-
EPS	3.23	0.10	10.95	15.89	31.32	29.08	21.89	-72.04%
YoY %	3,130.00%	-99.09%	-31.09%	-49.27%	7.70%	32.85%	-	-
Horiz. %	14.76%	0.46%	50.02%	72.59%	143.08%	132.85%	100.00%	-
DPS	2.02	8.61	20.82	18.80	31.01	24.42	22.39	-79.85%
YoY %	-76.54%	-58.65%	10.74%	-39.37%	26.99%	9.07%	-	-
Horiz. %	9.02%	38.45%	92.99%	83.97%	138.50%	109.07%	100.00%	-
NAPS	2.0087	1.8958	1.887	1.8683	1.9967	1.9745	1.9332	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
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 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