[CSCSTEL] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	1,317,647	1,150,070	960,164	1,012,355	9.17%
YoY %	14.57%	19.78%	-5.16%	-	-
Horiz. %	130.16%	113.60%	94.84%	100.00%	-
PBT	96,262	104,653	30,107	119,147	-6.85%
YoY %	-8.02%	247.60%	-74.73%	-	-
Horiz. %	80.79%	87.84%	25.27%	100.00%	-
Tax	-15,302	-11,807	-2,066	-52,485	-33.66%
YoY %	-29.60%	-471.49%	96.06%	-	-
Horiz. %	29.15%	22.50%	3.94%	100.00%	-
NP	80,960	92,846	28,041	66,662	6.68%
YoY %	-12.80%	231.11%	-57.94%	-	-
Horiz. %	121.45%	139.28%	42.06%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	80,960	92,846	28,041	100,773	-7.03%
YoY %	-12.80%	231.11%	-72.17%	-	-
Horiz. %	80.34%	92.13%	27.83%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	15.90%	11.28%	6.86%	44.05%	-
YoY %	40.96%	64.43%	-84.43%	-	-
Horiz. %	36.10%	25.61%	15.57%	100.00%	-
Total Cost	1,236,687	1,057,224	932,123	945,693	9.34%
YoY %	16.97%	13.42%	-1.43%	-	-
Horiz. %	130.77%	111.79%	98.57%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	714,852	660,952	583,595	570,031	7.83%
YoY %	8.15%	13.26%	2.38%	-	-
Horiz. %	125.41%	115.95%	102.38%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	82,790	56,801	-	-	-
YoY %	45.75%	0.00%	-	-	-
Horiz. %	145.75%	100.00%	-	-	-
Div Payout %	102.26%	61.18%	-	-	-
YoY %	67.15%	0.00%	-	-	-
Horiz. %	167.15%	100.00%	-	-	-

	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	714,852	660,952	583,595	570,031	7.83%
YoY %	8.15%	13.26%	2.38%	-	-
Horiz. %	125.41%	115.95%	102.38%	100.00%	-
NOSH	376,238	377,687	378,958	380,021	-0.33%
YoY %	-0.38%	-0.34%	-0.28%	-	-
Horiz. %	99.00%	99.39%	99.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	6.14%	8.07%	2.92%	6.58%	-
YoY %	-23.92%	176.37%	-55.62%	-	-
Horiz. %	93.31%	122.64%	44.38%	100.00%	-
ROE	11.33%	14.05%	4.80%	17.68%	-
YoY %	-19.36%	192.71%	-72.85%	-	-
Horiz. %	64.08%	79.47%	27.15%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	350.22	304.50	253.37	266.39	9.53%
YoY %	15.01%	20.18%	-4.89%	-	-
Horiz. %	131.47%	114.31%	95.11%	100.00%	-
EPS	21.52	24.58	7.40	26.52	-6.72%
YoY %	-12.45%	232.16%	-72.10%	-	-
Horiz. %	81.15%	92.68%	27.90%	100.00%	-
DPS	22.00	15.00	0.00	0.00	-
YoY %	46.67%	0.00%	0.00%	-	-
Horiz. %	146.67%	100.00%	-	-	-
NAPS	1.90	1.75	1.54	1.50	8.19%
YoY %	8.57%	13.64%	2.67%	-	-
Horiz. %	126.67%	116.67%	102.67%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 380,021
RPS	346.75	302.65	252.67	266.41	9.17%
YoY %	14.57%	19.78%	-5.16%	-	-
Horiz. %	130.16%	113.60%	94.84%	100.00%	-
EPS	21.31	24.43	7.38	26.52	-7.02%
YoY %	-12.77%	231.03%	-72.17%	-	-
Horiz. %	80.35%	92.12%	27.83%	100.00%	-
DPS	21.79	14.95	0.00	0.00	-
YoY %	45.75%	0.00%	0.00%	-	-
Horiz. %	145.75%	100.00%	-	-	-
NAPS	1.8812	1.7393	1.5358	1.5001	7.83%
YoY %	8.16%	13.25%	2.38%	-	-
Horiz. %	125.40%	115.95%	102.38%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.30	1.26	0.71	1.64	-
P/RPS	0.37	0.41	0.28	0.62	-15.79%
YoY %	-9.76%	46.43%	-54.84%	-	-
Horiz. %	59.68%	66.13%	45.16%	100.00%	-
P/EPS	6.04	5.13	9.60	6.18	-0.76%
YoY %	17.74%	-46.56%	55.34%	-	-
Horiz. %	97.73%	83.01%	155.34%	100.00%	-
EY	16.55	19.51	10.42	16.17	0.77%
YoY %	-15.17%	87.24%	-35.56%	-	-
Horiz. %	102.35%	120.66%	64.44%	100.00%	-
DY	16.92	11.90	0.00	0.00	-
YoY %	42.18%	0.00%	0.00%	-	-
Horiz. %	142.18%	100.00%	-	-	-
P/NAPS	0.68	0.72	0.46	1.09	-14.54%
YoY %	-5.56%	56.52%	-57.80%	-	-
Horiz. %	62.39%	66.06%	42.20%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	15/05/08	08/05/07	16/05/06	-	-
Price	1.64	1.48	0.94	0.00	-
P/RPS	0.47	0.49	0.37	0.00	-
YoY %	-4.08%	32.43%	0.00%	-	-
Horiz. %	127.03%	132.43%	100.00%	-	-
P/EPS	7.62	6.02	12.70	0.00	-
YoY %	26.58%	-52.60%	0.00%	-	-
Horiz. %	60.00%	47.40%	100.00%	-	-
EY	13.12	16.61	7.87	0.00	-
YoY %	-21.01%	111.05%	0.00%	-	-
Horiz. %	166.71%	211.05%	100.00%	-	-
DY	13.41	10.14	0.00	0.00	-
YoY %	32.25%	0.00%	0.00%	-	-
Horiz. %	132.25%	100.00%	-	-	-
P/NAPS	0.86	0.85	0.61	0.00	-
YoY %	1.18%	39.34%	0.00%	-	-
Horiz. %	140.98%	139.34%	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