[CSCSTEL] QoQ TTM 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
TTM Result
Revenue	869,936	801,273	928,965	1,203,067	1,372,850	1,466,857	1,380,278	-26.42%
YoY %	8.57%	-13.75%	-22.78%	-12.37%	-6.41%	6.27%	-	-
Horiz. %	63.03%	58.05%	67.30%	87.16%	99.46%	106.27%	100.00%	-
PBT	116,561	15,060	-10,067	32,361	51,975	126,829	121,762	-2.86%
YoY %	673.98%	249.60%	-131.11%	-37.74%	-59.02%	4.16%	-	-
Horiz. %	95.73%	12.37%	-8.27%	26.58%	42.69%	104.16%	100.00%	-
Tax	-25,409	-3,110	10,446	8,113	6,794	-11,005	-14,244	46.93%
YoY %	-717.01%	-129.77%	28.76%	19.41%	161.74%	22.74%	-	-
Horiz. %	178.38%	21.83%	-73.34%	-56.96%	-47.70%	77.26%	100.00%	-
NP	91,152	11,950	379	40,474	58,769	115,824	107,518	-10.39%
YoY %	662.78%	3,053.03%	-99.06%	-31.13%	-49.26%	7.73%	-	-
Horiz. %	84.78%	11.11%	0.35%	37.64%	54.66%	107.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	91,152	11,950	379	40,474	58,769	115,824	107,518	-10.39%
YoY %	662.78%	3,053.03%	-99.06%	-31.13%	-49.26%	7.73%	-	-
Horiz. %	84.78%	11.11%	0.35%	37.64%	54.66%	107.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.80%	20.65%	-	-25.07%	-13.07%	8.68%	11.70%	-
YoY %	5.57%	0.00%	-	-91.81%	-250.58%	-25.81%	-	-
Horiz. %	186.32%	176.50%	-	-214.27%	-111.71%	74.19%	100.00%	-
Total Cost	778,784	789,323	928,586	1,162,593	1,314,081	1,351,033	1,272,760	-27.86%
YoY %	-1.34%	-15.00%	-20.13%	-11.53%	-2.74%	6.15%	-	-
Horiz. %	61.19%	62.02%	72.96%	91.34%	103.25%	106.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	779,622	742,774	701,024	697,766	690,852	738,331	730,138	4.45%
YoY %	4.96%	5.96%	0.47%	1.00%	-6.43%	1.12%	-	-
Horiz. %	106.78%	101.73%	96.01%	95.57%	94.62%	101.12%	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	82,067	7,462	31,823	76,987	69,524	114,657	90,295	-6.15%
YoY %	999.80%	-76.55%	-58.66%	10.73%	-39.36%	26.98%	-	-
Horiz. %	90.89%	8.26%	35.24%	85.26%	77.00%	126.98%	100.00%	-
Div Payout %	90.03%	62.45%	8,396.81%	190.21%	118.30%	98.99%	83.98%	-
YoY %	44.16%	-99.26%	4,314.49%	60.79%	19.51%	17.87%	-	-
Horiz. %	107.20%	74.36%	9,998.58%	226.49%	140.87%	117.87%	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	779,622	742,774	701,024	697,766	690,852	738,331	730,138	4.45%
YoY %	4.96%	5.96%	0.47%	1.00%	-6.43%	1.12%	-	-
Horiz. %	106.78%	101.73%	96.01%	95.57%	94.62%	101.12%	100.00%	-
NOSH	373,025	373,253	372,885	373,137	373,433	374,787	376,360	-0.59%
YoY %	-0.06%	0.10%	-0.07%	-0.08%	-0.36%	-0.42%	-	-
Horiz. %	99.11%	99.17%	99.08%	99.14%	99.22%	99.58%	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%	1.49%	0.04%	3.36%	4.28%	7.90%	7.79%	-
YoY %	603.36%	3,625.00%	-98.81%	-21.50%	-45.82%	1.41%	-	-
Horiz. %	134.53%	19.13%	0.51%	43.13%	54.94%	101.41%	100.00%	-
ROE	11.69%	1.61%	0.05%	5.80%	8.51%	15.69%	14.73%	-
YoY %	626.09%	3,120.00%	-99.14%	-31.84%	-45.76%	6.52%	-	-
Horiz. %	79.36%	10.93%	0.34%	39.38%	57.77%	106.52%	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	233.21	214.67	249.13	322.42	367.63	391.38	366.74	-25.99%
YoY %	8.64%	-13.83%	-22.73%	-12.30%	-6.07%	6.72%	-	-
Horiz. %	63.59%	58.53%	67.93%	87.92%	100.24%	106.72%	100.00%	-
EPS	24.44	3.20	0.10	10.85	15.74	30.90	28.57	-9.86%
YoY %	663.75%	3,100.00%	-99.08%	-31.07%	-49.06%	8.16%	-	-
Horiz. %	85.54%	11.20%	0.35%	37.98%	55.09%	108.16%	100.00%	-
DPS	22.00	2.00	8.50	20.50	18.50	30.50	24.00	-5.62%
YoY %	1,000.00%	-76.47%	-58.54%	10.81%	-39.34%	27.08%	-	-
Horiz. %	91.67%	8.33%	35.42%	85.42%	77.08%	127.08%	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	210.86	244.46	316.60	361.28	386.02	363.23	-26.42%
YoY %	8.57%	-13.74%	-22.79%	-12.37%	-6.41%	6.27%	-	-
Horiz. %	63.03%	58.05%	67.30%	87.16%	99.46%	106.27%	100.00%	-
EPS	23.99	3.14	0.10	10.65	15.47	30.48	28.29	-10.38%
YoY %	664.01%	3,040.00%	-99.06%	-31.16%	-49.25%	7.74%	-	-
Horiz. %	84.80%	11.10%	0.35%	37.65%	54.68%	107.74%	100.00%	-
DPS	21.60	1.96	8.37	20.26	18.30	30.17	23.76	-6.14%
YoY %	1,002.04%	-76.58%	-58.69%	10.71%	-39.34%	26.98%	-	-
Horiz. %	90.91%	8.25%	35.23%	85.27%	77.02%	126.98%	100.00%	-
NAPS	2.0516	1.9547	1.8448	1.8362	1.818	1.943	1.9214	4.45%
YoY %	4.96%	5.96%	0.47%	1.00%	-6.43%	1.12%	-	-
Horiz. %	106.78%	101.73%	96.01%	95.57%	94.62%	101.12%	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	0.49	0.40	0.24	0.23	0.31	0.35	36.68%
YoY %	14.29%	22.50%	66.67%	4.35%	-25.81%	-11.43%	-	-
Horiz. %	160.00%	140.00%	114.29%	68.57%	65.71%	88.57%	100.00%	-
P/EPS	5.32	32.80	974.03	7.19	5.34	3.88	4.52	11.44%
YoY %	-83.78%	-96.63%	13,447.01%	34.64%	37.63%	-14.16%	-	-
Horiz. %	117.70%	725.66%	21,549.34%	159.07%	118.14%	85.84%	100.00%	-
EY	18.80	3.05	0.10	13.91	18.74	25.75	22.15	-10.32%
YoY %	516.39%	2,950.00%	-99.28%	-25.77%	-27.22%	16.25%	-	-
Horiz. %	84.88%	13.77%	0.45%	62.80%	84.60%	116.25%	100.00%	-
DY	16.92	1.90	8.59	26.28	22.02	25.42	18.60	-6.09%
YoY %	790.53%	-77.88%	-67.31%	19.35%	-13.38%	36.67%	-	-
Horiz. %	90.97%	10.22%	46.18%	141.29%	118.39%	136.67%	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	0.62	0.42	0.30	0.25	0.23	0.37	46.92%
YoY %	6.45%	47.62%	40.00%	20.00%	8.70%	-37.84%	-	-
Horiz. %	178.38%	167.57%	113.51%	81.08%	67.57%	62.16%	100.00%	-
P/EPS	6.26	41.54	1,023.22	8.94	5.85	2.88	4.76	19.97%
YoY %	-84.93%	-95.94%	11,345.41%	52.82%	103.12%	-39.50%	-	-
Horiz. %	131.51%	872.69%	21,496.22%	187.82%	122.90%	60.50%	100.00%	-
EY	15.97	2.41	0.10	11.18	17.11	34.72	21.01	-16.66%
YoY %	562.66%	2,310.00%	-99.11%	-34.66%	-50.72%	65.25%	-	-
Horiz. %	76.01%	11.47%	0.48%	53.21%	81.44%	165.25%	100.00%	-
DY	14.38	1.50	8.17	21.13	20.11	34.27	17.65	-12.73%
YoY %	858.67%	-81.64%	-61.33%	5.07%	-41.32%	94.16%	-	-
Horiz. %	81.47%	8.50%	46.29%	119.72%	113.94%	194.16%	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