[CSCSTEL] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	1,177,345	1,148,268	1,060,081	1,118,568	928,965	1,380,278	1,274,050	-1.30%
YoY %	2.53%	8.32%	-5.23%	20.41%	-32.70%	8.34%	-	-
Horiz. %	92.41%	90.13%	83.21%	87.80%	72.91%	108.34%	100.00%	-
PBT	48,685	20,508	53,770	177,782	-10,067	121,762	108,498	-12.49%
YoY %	137.40%	-61.86%	-69.76%	1,865.99%	-108.27%	12.23%	-	-
Horiz. %	44.87%	18.90%	49.56%	163.86%	-9.28%	112.23%	100.00%	-
Tax	-11,862	-5,113	-16,406	-39,567	10,446	-14,244	-15,378	-4.23%
YoY %	-132.00%	68.83%	58.54%	-478.78%	173.34%	7.37%	-	-
Horiz. %	77.14%	33.25%	106.68%	257.30%	-67.93%	92.63%	100.00%	-
NP	36,823	15,395	37,364	138,215	379	107,518	93,120	-14.31%
YoY %	139.19%	-58.80%	-72.97%	36,368.34%	-99.65%	15.46%	-	-
Horiz. %	39.54%	16.53%	40.12%	148.43%	0.41%	115.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,823	15,395	37,364	138,215	379	107,518	93,120	-14.31%
YoY %	139.19%	-58.80%	-72.97%	36,368.34%	-99.65%	15.46%	-	-
Horiz. %	39.54%	16.53%	40.12%	148.43%	0.41%	115.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.36%	24.93%	30.51%	22.26%	-	11.70%	14.17%	-
YoY %	-2.29%	-18.29%	37.06%	0.00%	-	-17.43%	-	-
Horiz. %	171.91%	175.94%	215.31%	157.09%	-	82.57%	100.00%	-
Total Cost	1,140,522	1,132,873	1,022,717	980,353	928,586	1,272,760	1,180,930	-0.57%
YoY %	0.68%	10.77%	4.32%	5.57%	-27.04%	7.78%	-	-
Horiz. %	96.58%	95.93%	86.60%	83.02%	78.63%	107.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	774,851	761,861	774,788	783,793	701,024	730,138	655,238	2.83%
YoY %	1.71%	-1.67%	-1.15%	11.81%	-3.99%	11.43%	-	-
Horiz. %	118.25%	116.27%	118.25%	119.62%	106.99%	111.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	26,057	26,243	48,593	74,605	31,823	90,295	75,449	-16.22%
YoY %	-0.71%	-45.99%	-34.87%	134.44%	-64.76%	19.68%	-	-
Horiz. %	34.54%	34.78%	64.41%	98.88%	42.18%	119.68%	100.00%	-
Div Payout %	70.76%	170.47%	130.06%	53.98%	8,396.81%	83.98%	81.02%	-
YoY %	-58.49%	31.07%	140.94%	-99.36%	9,898.58%	3.65%	-	-
Horiz. %	87.34%	210.40%	160.53%	66.63%	10,363.87%	103.65%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	774,851	761,861	774,788	783,793	701,024	730,138	655,238	2.83%
YoY %	1.71%	-1.67%	-1.15%	11.81%	-3.99%	11.43%	-	-
Horiz. %	118.25%	116.27%	118.25%	119.62%	106.99%	111.43%	100.00%	-
NOSH	372,524	373,461	374,294	373,234	372,885	376,360	376,573	-0.17%
YoY %	-0.25%	-0.22%	0.28%	0.09%	-0.92%	-0.06%	-	-
Horiz. %	98.92%	99.17%	99.39%	99.11%	99.02%	99.94%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	3.13%	1.34%	3.52%	12.36%	0.04%	7.79%	7.31%	-
YoY %	133.58%	-61.93%	-71.52%	30,800.00%	-99.49%	6.57%	-	-
Horiz. %	42.82%	18.33%	48.15%	169.08%	0.55%	106.57%	100.00%	-
ROE	4.75%	2.02%	4.82%	17.63%	0.05%	14.73%	14.21%	-
YoY %	135.15%	-58.09%	-72.66%	35,160.00%	-99.66%	3.66%	-	-
Horiz. %	33.43%	14.22%	33.92%	124.07%	0.35%	103.66%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	316.04	307.47	283.22	299.70	249.13	366.74	338.33	-1.12%
YoY %	2.79%	8.56%	-5.50%	20.30%	-32.07%	8.40%	-	-
Horiz. %	93.41%	90.88%	83.71%	88.58%	73.64%	108.40%	100.00%	-
EPS	9.88	4.12	9.98	37.03	0.10	28.57	24.73	-14.16%
YoY %	139.81%	-58.72%	-73.05%	36,930.00%	-99.65%	15.53%	-	-
Horiz. %	39.95%	16.66%	40.36%	149.74%	0.40%	115.53%	100.00%	-
DPS	7.00	7.00	13.00	20.00	8.50	24.00	20.00	-16.03%
YoY %	0.00%	-46.15%	-35.00%	135.29%	-64.58%	20.00%	-	-
Horiz. %	35.00%	35.00%	65.00%	100.00%	42.50%	120.00%	100.00%	-
NAPS	2.08	2.04	2.07	2.10	1.88	1.94	1.74	3.01%
YoY %	1.96%	-1.45%	-1.43%	11.70%	-3.09%	11.49%	-	-
Horiz. %	119.54%	117.24%	118.97%	120.69%	108.05%	111.49%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 373,234
RPS	309.83	302.18	278.97	294.36	244.46	363.23	335.28	-1.30%
YoY %	2.53%	8.32%	-5.23%	20.41%	-32.70%	8.34%	-	-
Horiz. %	92.41%	90.13%	83.21%	87.80%	72.91%	108.34%	100.00%	-
EPS	9.69	4.05	9.83	36.37	0.10	28.29	24.51	-14.31%
YoY %	139.26%	-58.80%	-72.97%	36,270.00%	-99.65%	15.42%	-	-
Horiz. %	39.53%	16.52%	40.11%	148.39%	0.41%	115.42%	100.00%	-
DPS	6.86	6.91	12.79	19.63	8.37	23.76	19.86	-16.22%
YoY %	-0.72%	-45.97%	-34.84%	134.53%	-64.77%	19.64%	-	-
Horiz. %	34.54%	34.79%	64.40%	98.84%	42.15%	119.64%	100.00%	-
NAPS	2.0391	2.0049	2.0389	2.0626	1.8448	1.9214	1.7243	2.83%
YoY %	1.71%	-1.67%	-1.15%	11.81%	-3.99%	11.43%	-	-
Horiz. %	118.26%	116.27%	118.25%	119.62%	106.99%	111.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.28	1.26	1.63	1.62	0.99	1.29	1.55	-
P/RPS	0.41	0.41	0.58	0.54	0.40	0.35	0.46	-1.89%
YoY %	0.00%	-29.31%	7.41%	35.00%	14.29%	-23.91%	-	-
Horiz. %	89.13%	89.13%	126.09%	117.39%	86.96%	76.09%	100.00%	-
P/EPS	12.95	30.57	16.33	4.37	974.03	4.52	6.27	12.83%
YoY %	-57.64%	87.20%	273.68%	-99.55%	21,449.34%	-27.91%	-	-
Horiz. %	206.54%	487.56%	260.45%	69.70%	15,534.77%	72.09%	100.00%	-
EY	7.72	3.27	6.12	22.86	0.10	22.15	15.95	-11.38%
YoY %	136.09%	-46.57%	-73.23%	22,760.00%	-99.55%	38.87%	-	-
Horiz. %	48.40%	20.50%	38.37%	143.32%	0.63%	138.87%	100.00%	-
DY	5.47	5.56	7.98	12.35	8.59	18.60	12.90	-13.31%
YoY %	-1.62%	-30.33%	-35.38%	43.77%	-53.82%	44.19%	-	-
Horiz. %	42.40%	43.10%	61.86%	95.74%	66.59%	144.19%	100.00%	-
P/NAPS	0.62	0.62	0.79	0.77	0.53	0.66	0.89	-5.84%
YoY %	0.00%	-21.52%	2.60%	45.28%	-19.70%	-25.84%	-	-
Horiz. %	69.66%	69.66%	88.76%	86.52%	59.55%	74.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	02/08/13	17/08/12	12/08/11	09/08/10	17/08/09	15/08/08	15/08/07	-
Price	1.30	1.20	1.53	1.78	1.04	1.36	1.48	-
P/RPS	0.41	0.39	0.54	0.59	0.42	0.37	0.44	-1.16%
YoY %	5.13%	-27.78%	-8.47%	40.48%	13.51%	-15.91%	-	-
Horiz. %	93.18%	88.64%	122.73%	134.09%	95.45%	84.09%	100.00%	-
P/EPS	13.15	29.11	15.33	4.81	1,023.22	4.76	5.99	13.98%
YoY %	-54.83%	89.89%	218.71%	-99.53%	21,396.22%	-20.53%	-	-
Horiz. %	219.53%	485.98%	255.93%	80.30%	17,082.14%	79.47%	100.00%	-
EY	7.60	3.44	6.52	20.80	0.10	21.01	16.71	-12.29%
YoY %	120.93%	-47.24%	-68.65%	20,700.00%	-99.52%	25.73%	-	-
Horiz. %	45.48%	20.59%	39.02%	124.48%	0.60%	125.73%	100.00%	-
DY	5.38	5.83	8.50	11.24	8.17	17.65	13.51	-14.21%
YoY %	-7.72%	-31.41%	-24.38%	37.58%	-53.71%	30.64%	-	-
Horiz. %	39.82%	43.15%	62.92%	83.20%	60.47%	130.64%	100.00%	-
P/NAPS	0.63	0.59	0.74	0.85	0.55	0.70	0.85	-4.86%
YoY %	6.78%	-20.27%	-12.94%	54.55%	-21.43%	-17.65%	-	-
Horiz. %	74.12%	69.41%	87.06%	100.00%	64.71%	82.35%	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