[CSCSTEL] YoY Quarter Result on 30-Jun-2024 [#2]

Announcement Date
23-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -17.55%
YoY- -51.67%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 366,047 372,982 519,598 324,481 121,407 343,752 342,533 1.11%
PBT 9,196 18,752 21,714 20,159 -3,055 16,102 13,512 -6.20%
Tax -1,995 -3,853 -4,645 -4,725 900 -3,499 -3,110 -7.12%
NP 7,201 14,899 17,069 15,434 -2,155 12,603 10,402 -5.94%
-
NP to SH 7,201 14,899 17,069 15,434 -2,155 12,603 10,402 -5.94%
-
Tax Rate 21.69% 20.55% 21.39% 23.44% - 21.73% 23.02% -
Total Cost 358,846 358,083 502,529 309,047 123,562 331,149 332,131 1.29%
-
Net Worth 882,627 882,627 875,240 853,082 801,381 808,767 801,381 1.62%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 882,627 882,627 875,240 853,082 801,381 808,767 801,381 1.62%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.97% 3.99% 3.29% 4.76% -1.78% 3.67% 3.04% -
ROE 0.82% 1.69% 1.95% 1.81% -0.27% 1.56% 1.30% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 99.12 101.00 140.70 87.86 32.87 93.08 92.75 1.11%
EPS 1.95 4.03 4.62 4.18 -0.58 3.41 2.82 -5.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.39 2.37 2.31 2.17 2.19 2.17 1.62%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 96.33 98.15 136.74 85.39 31.95 90.46 90.14 1.11%
EPS 1.90 3.92 4.49 4.06 -0.57 3.32 2.74 -5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3227 2.3227 2.3033 2.245 2.1089 2.1283 2.1089 1.62%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.31 1.12 1.15 1.33 0.805 1.04 1.30 -
P/RPS 1.32 1.11 0.82 1.51 2.45 1.12 1.40 -0.97%
P/EPS 67.18 27.76 24.88 31.82 -137.95 30.47 46.15 6.45%
EY 1.49 3.60 4.02 3.14 -0.72 3.28 2.17 -6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.49 0.58 0.37 0.47 0.60 -1.43%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 23/08/24 18/08/23 30/08/22 27/08/21 28/08/20 26/08/19 17/08/18 -
Price 1.26 1.16 1.19 1.39 0.84 0.995 1.32 -
P/RPS 1.27 1.15 0.85 1.58 2.56 1.07 1.42 -1.84%
P/EPS 64.62 28.75 25.75 33.26 -143.95 29.16 46.86 5.49%
EY 1.55 3.48 3.88 3.01 -0.69 3.43 2.13 -5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.50 0.60 0.39 0.45 0.61 -2.31%

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