[CSCSTEL] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	978,373	1,203,067	1,317,647	1,150,070	960,164	1,012,355	-0.68%
YoY %	-18.68%	-8.70%	14.57%	19.78%	-5.16%	-	-
Horiz. %	96.64%	118.84%	130.16%	113.60%	94.84%	100.00%	-
PBT	148,255	32,361	96,262	104,653	30,107	119,147	4.46%
YoY %	358.13%	-66.38%	-8.02%	247.60%	-74.73%	-	-
Horiz. %	124.43%	27.16%	80.79%	87.84%	25.27%	100.00%	-
Tax	-32,219	8,113	-15,302	-11,807	-2,066	-52,485	-9.29%
YoY %	-497.13%	153.02%	-29.60%	-471.49%	96.06%	-	-
Horiz. %	61.39%	-15.46%	29.15%	22.50%	3.94%	100.00%	-
NP	116,036	40,474	80,960	92,846	28,041	66,662	11.71%
YoY %	186.69%	-50.01%	-12.80%	231.11%	-57.94%	-	-
Horiz. %	174.07%	60.72%	121.45%	139.28%	42.06%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	116,036	40,474	80,960	92,846	28,041	100,773	2.85%
YoY %	186.69%	-50.01%	-12.80%	231.11%	-72.17%	-	-
Horiz. %	115.15%	40.16%	80.34%	92.13%	27.83%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	21.73%	-25.07%	15.90%	11.28%	6.86%	44.05%	-
YoY %	186.68%	-257.67%	40.96%	64.43%	-84.43%	-	-
Horiz. %	49.33%	-56.91%	36.10%	25.61%	15.57%	100.00%	-
Total Cost	862,337	1,162,593	1,236,687	1,057,224	932,123	945,693	-1.82%
YoY %	-25.83%	-5.99%	16.97%	13.42%	-1.43%	-	-
Horiz. %	91.19%	122.94%	130.77%	111.79%	98.57%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	809,595	697,766	714,852	660,952	583,595	570,031	7.26%
YoY %	16.03%	-2.39%	8.15%	13.26%	2.38%	-	-
Horiz. %	142.03%	122.41%	125.41%	115.95%	102.38%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	74,605	76,987	82,790	56,801	-	-	-
YoY %	-3.09%	-7.01%	45.75%	0.00%	-	-	-
Horiz. %	131.34%	135.54%	145.75%	100.00%	-	-	-
Div Payout %	64.29%	190.21%	102.26%	61.18%	-	-	-
YoY %	-66.20%	86.01%	67.15%	0.00%	-	-	-
Horiz. %	105.08%	310.90%	167.15%	100.00%	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	809,595	697,766	714,852	660,952	583,595	570,031	7.26%
YoY %	16.03%	-2.39%	8.15%	13.26%	2.38%	-	-
Horiz. %	142.03%	122.41%	125.41%	115.95%	102.38%	100.00%	-
NOSH	373,085	373,137	376,238	377,687	378,958	380,021	-0.36%
YoY %	-0.01%	-0.82%	-0.38%	-0.34%	-0.28%	-	-
Horiz. %	98.17%	98.19%	99.00%	99.39%	99.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	11.86%	3.36%	6.14%	8.07%	2.92%	6.58%	-
YoY %	252.98%	-45.28%	-23.92%	176.37%	-55.62%	-	-
Horiz. %	180.24%	51.06%	93.31%	122.64%	44.38%	100.00%	-
ROE	14.33%	5.80%	11.33%	14.05%	4.80%	17.68%	-
YoY %	147.07%	-48.81%	-19.36%	192.71%	-72.85%	-	-
Horiz. %	81.05%	32.81%	64.08%	79.47%	27.15%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	262.24	322.42	350.22	304.50	253.37	266.39	-0.31%
YoY %	-18.67%	-7.94%	15.01%	20.18%	-4.89%	-	-
Horiz. %	98.44%	121.03%	131.47%	114.31%	95.11%	100.00%	-
EPS	31.10	10.85	21.52	24.58	7.40	26.52	3.23%
YoY %	186.64%	-49.58%	-12.45%	232.16%	-72.10%	-	-
Horiz. %	117.27%	40.91%	81.15%	92.68%	27.90%	100.00%	-
DPS	20.00	20.50	22.00	15.00	0.00	0.00	-
YoY %	-2.44%	-6.82%	46.67%	0.00%	0.00%	-	-
Horiz. %	133.33%	136.67%	146.67%	100.00%	-	-	-
NAPS	2.17	1.87	1.90	1.75	1.54	1.50	7.66%
YoY %	16.04%	-1.58%	8.57%	13.64%	2.67%	-	-
Horiz. %	144.67%	124.67%	126.67%	116.67%	102.67%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 377,687
RPS	264.58	325.34	356.33	311.01	259.65	273.77	-0.68%
YoY %	-18.68%	-8.70%	14.57%	19.78%	-5.16%	-	-
Horiz. %	96.64%	118.84%	130.16%	113.60%	94.84%	100.00%	-
EPS	31.38	10.95	21.89	25.11	7.58	27.25	2.86%
YoY %	186.58%	-49.98%	-12.82%	231.27%	-72.18%	-	-
Horiz. %	115.16%	40.18%	80.33%	92.15%	27.82%	100.00%	-
DPS	20.18	20.82	22.39	15.36	0.00	0.00	-
YoY %	-3.07%	-7.01%	45.77%	0.00%	0.00%	-	-
Horiz. %	131.38%	135.55%	145.77%	100.00%	-	-	-
NAPS	2.1894	1.887	1.9332	1.7874	1.5782	1.5415	7.26%
YoY %	16.03%	-2.39%	8.16%	13.26%	2.38%	-	-
Horiz. %	142.03%	122.41%	125.41%	115.95%	102.38%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.75	0.78	1.30	1.26	0.71	1.64	-
P/RPS	0.67	0.24	0.37	0.41	0.28	0.62	1.56%
YoY %	179.17%	-35.14%	-9.76%	46.43%	-54.84%	-	-
Horiz. %	108.06%	38.71%	59.68%	66.13%	45.16%	100.00%	-
P/EPS	5.63	7.19	6.04	5.13	9.60	6.18	-1.84%
YoY %	-21.70%	19.04%	17.74%	-46.56%	55.34%	-	-
Horiz. %	91.10%	116.34%	97.73%	83.01%	155.34%	100.00%	-
EY	17.77	13.91	16.55	19.51	10.42	16.17	1.90%
YoY %	27.75%	-15.95%	-15.17%	87.24%	-35.56%	-	-
Horiz. %	109.89%	86.02%	102.35%	120.66%	64.44%	100.00%	-
DY	11.43	26.28	16.92	11.90	0.00	0.00	-
YoY %	-56.51%	55.32%	42.18%	0.00%	0.00%	-	-
Horiz. %	96.05%	220.84%	142.18%	100.00%	-	-	-
P/NAPS	0.81	0.42	0.68	0.72	0.46	1.09	-5.76%
YoY %	92.86%	-38.24%	-5.56%	56.52%	-57.80%	-	-
Horiz. %	74.31%	38.53%	62.39%	66.06%	42.20%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	07/05/10	18/05/09	15/05/08	08/05/07	16/05/06	-	-
Price	1.85	0.97	1.64	1.48	0.94	0.00	-
P/RPS	0.71	0.30	0.47	0.49	0.37	0.00	-
YoY %	136.67%	-36.17%	-4.08%	32.43%	0.00%	-	-
Horiz. %	191.89%	81.08%	127.03%	132.43%	100.00%	-	-
P/EPS	5.95	8.94	7.62	6.02	12.70	0.00	-
YoY %	-33.45%	17.32%	26.58%	-52.60%	0.00%	-	-
Horiz. %	46.85%	70.39%	60.00%	47.40%	100.00%	-	-
EY	16.81	11.18	13.12	16.61	7.87	0.00	-
YoY %	50.36%	-14.79%	-21.01%	111.05%	0.00%	-	-
Horiz. %	213.60%	142.06%	166.71%	211.05%	100.00%	-	-
DY	10.81	21.13	13.41	10.14	0.00	0.00	-
YoY %	-48.84%	57.57%	32.25%	0.00%	0.00%	-	-
Horiz. %	106.61%	208.38%	132.25%	100.00%	-	-	-
P/NAPS	0.85	0.52	0.86	0.85	0.61	0.00	-
YoY %	63.46%	-39.53%	1.18%	39.34%	0.00%	-	-
Horiz. %	139.34%	85.25%	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