[CSCSTEL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	794,920	669,418	692,636	1,372,850	1,557,024	1,557,188	1,371,768	-30.46%
YoY %	18.75%	-3.35%	-49.55%	-11.83%	-0.01%	13.52%	-	-
Horiz. %	57.95%	48.80%	50.49%	100.08%	113.50%	113.52%	100.00%	-
PBT	98,108	39,950	29,800	51,974	147,326	164,034	108,256	-6.34%
YoY %	145.58%	34.06%	-42.66%	-64.72%	-10.19%	51.52%	-	-
Horiz. %	90.63%	36.90%	27.53%	48.01%	136.09%	151.52%	100.00%	-
Tax	-26,060	-9,666	-6,964	6,794	-12,853	-16,968	-12,240	65.42%
YoY %	-169.60%	-38.80%	-202.50%	152.86%	24.25%	-38.63%	-	-
Horiz. %	212.91%	78.97%	56.90%	-55.51%	105.01%	138.63%	100.00%	-
NP	72,048	30,284	22,836	58,768	134,473	147,066	96,016	-17.40%
YoY %	137.91%	32.62%	-61.14%	-56.30%	-8.56%	53.17%	-	-
Horiz. %	75.04%	31.54%	23.78%	61.21%	140.05%	153.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,048	30,284	22,836	58,768	134,473	147,066	96,016	-17.40%
YoY %	137.91%	32.62%	-61.14%	-56.30%	-8.56%	53.17%	-	-
Horiz. %	75.04%	31.54%	23.78%	61.21%	140.05%	153.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.56%	24.20%	23.37%	-13.07%	8.72%	10.34%	11.31%	-
YoY %	9.75%	3.55%	278.81%	-249.89%	-15.67%	-8.58%	-	-
Horiz. %	234.84%	213.97%	206.63%	-115.56%	77.10%	91.42%	100.00%	-
Total Cost	722,872	639,134	669,800	1,314,082	1,422,550	1,410,122	1,275,752	-31.50%
YoY %	13.10%	-4.58%	-49.03%	-7.62%	0.88%	10.53%	-	-
Horiz. %	56.66%	50.10%	52.50%	103.00%	111.51%	110.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	742,621	701,156	697,766	694,257	740,530	730,435	714,852	2.57%
YoY %	5.91%	0.49%	0.51%	-6.25%	1.38%	2.18%	-	-
Horiz. %	103.88%	98.08%	97.61%	97.12%	103.59%	102.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	9,951	14,918	29,850	24,392	92,722	90,363	-	-
YoY %	-33.30%	-50.02%	22.38%	-73.69%	2.61%	0.00%	-	-
Horiz. %	11.01%	16.51%	33.03%	26.99%	102.61%	100.00%	-	-
Div Payout %	13.81%	49.26%	130.72%	41.51%	68.95%	61.44%	-	-
YoY %	-71.97%	-62.32%	214.91%	-39.80%	12.22%	0.00%	-	-
Horiz. %	22.48%	80.18%	212.76%	67.56%	112.22%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	742,621	701,156	697,766	694,257	740,530	730,435	714,852	2.57%
YoY %	5.91%	0.49%	0.51%	-6.25%	1.38%	2.18%	-	-
Horiz. %	103.88%	98.08%	97.61%	97.12%	103.59%	102.18%	100.00%	-
NOSH	373,176	372,955	373,137	375,274	375,903	376,513	376,238	-0.54%
YoY %	0.06%	-0.05%	-0.57%	-0.17%	-0.16%	0.07%	-	-
Horiz. %	99.19%	99.13%	99.18%	99.74%	99.91%	100.07%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	9.06%	4.52%	3.30%	4.28%	8.64%	9.44%	7.00%	-
YoY %	100.44%	36.97%	-22.90%	-50.46%	-8.47%	34.86%	-	-
Horiz. %	129.43%	64.57%	47.14%	61.14%	123.43%	134.86%	100.00%	-
ROE	9.70%	4.32%	3.27%	8.46%	18.16%	20.13%	13.43%	-
YoY %	124.54%	32.11%	-61.35%	-53.41%	-9.79%	49.89%	-	-
Horiz. %	72.23%	32.17%	24.35%	62.99%	135.22%	149.89%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	213.01	179.49	185.62	365.83	414.21	413.58	364.60	-30.09%
YoY %	18.68%	-3.30%	-49.26%	-11.68%	0.15%	13.43%	-	-
Horiz. %	58.42%	49.23%	50.91%	100.34%	113.61%	113.43%	100.00%	-
EPS	19.31	8.12	6.12	15.66	35.77	39.06	25.52	-16.94%
YoY %	137.81%	32.68%	-60.92%	-56.22%	-8.42%	53.06%	-	-
Horiz. %	75.67%	31.82%	23.98%	61.36%	140.16%	153.06%	100.00%	-
DPS	2.67	4.00	8.00	6.50	24.67	24.00	0.00	-
YoY %	-33.25%	-50.00%	23.08%	-73.65%	2.79%	0.00%	-	-
Horiz. %	11.12%	16.67%	33.33%	27.08%	102.79%	100.00%	-	-
NAPS	1.99	1.88	1.87	1.85	1.97	1.94	1.90	3.13%
YoY %	5.85%	0.53%	1.08%	-6.09%	1.55%	2.11%	-	-
Horiz. %	104.74%	98.95%	98.42%	97.37%	103.68%	102.11%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 373,433
RPS	209.19	176.16	182.27	361.28	409.74	409.79	360.99	-30.46%
YoY %	18.75%	-3.35%	-49.55%	-11.83%	-0.01%	13.52%	-	-
Horiz. %	57.95%	48.80%	50.49%	100.08%	113.50%	113.52%	100.00%	-
EPS	18.96	7.97	6.01	15.47	35.39	38.70	25.27	-17.41%
YoY %	137.89%	32.61%	-61.15%	-56.29%	-8.55%	53.15%	-	-
Horiz. %	75.03%	31.54%	23.78%	61.22%	140.05%	153.15%	100.00%	-
DPS	2.62	3.93	7.86	6.42	24.40	23.78	0.00	-
YoY %	-33.33%	-50.00%	22.43%	-73.69%	2.61%	0.00%	-	-
Horiz. %	11.02%	16.53%	33.05%	27.00%	102.61%	100.00%	-	-
NAPS	1.9543	1.8451	1.8362	1.827	1.9488	1.9222	1.8812	2.57%
YoY %	5.92%	0.48%	0.50%	-6.25%	1.38%	2.18%	-	-
Horiz. %	103.89%	98.08%	97.61%	97.12%	103.59%	102.18%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	1.05	0.99	0.78	0.84	1.20	1.29	1.30	-
P/RPS	0.49	0.55	0.42	0.23	0.29	0.31	0.36	22.79%
YoY %	-10.91%	30.95%	82.61%	-20.69%	-6.45%	-13.89%	-	-
Horiz. %	136.11%	152.78%	116.67%	63.89%	80.56%	86.11%	100.00%	-
P/EPS	5.44	12.19	12.75	5.36	3.35	3.30	5.09	4.52%
YoY %	-55.37%	-4.39%	137.87%	60.00%	1.52%	-35.17%	-	-
Horiz. %	106.88%	239.49%	250.49%	105.30%	65.82%	64.83%	100.00%	-
EY	18.39	8.20	7.85	18.64	29.81	30.28	19.63	-4.25%
YoY %	124.27%	4.46%	-57.89%	-37.47%	-1.55%	54.25%	-	-
Horiz. %	93.68%	41.77%	39.99%	94.96%	151.86%	154.25%	100.00%	-
DY	2.54	4.04	10.26	7.74	20.56	18.60	0.00	-
YoY %	-37.13%	-60.62%	32.56%	-62.35%	10.54%	0.00%	-	-
Horiz. %	13.66%	21.72%	55.16%	41.61%	110.54%	100.00%	-	-
P/NAPS	0.53	0.53	0.42	0.45	0.61	0.66	0.68	-15.29%
YoY %	0.00%	26.19%	-6.67%	-26.23%	-7.58%	-2.94%	-	-
Horiz. %	77.94%	77.94%	61.76%	66.18%	89.71%	97.06%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	13/11/09	17/08/09	18/05/09	13/02/09	14/11/08	15/08/08	15/05/08	-
Price	1.33	1.04	0.97	0.92	0.89	1.36	1.64	-
P/RPS	0.62	0.58	0.52	0.25	0.21	0.33	0.45	23.79%
YoY %	6.90%	11.54%	108.00%	19.05%	-36.36%	-26.67%	-	-
Horiz. %	137.78%	128.89%	115.56%	55.56%	46.67%	73.33%	100.00%	-
P/EPS	6.89	12.81	15.85	5.87	2.49	3.48	6.43	4.70%
YoY %	-46.21%	-19.18%	170.02%	135.74%	-28.45%	-45.88%	-	-
Horiz. %	107.15%	199.22%	246.50%	91.29%	38.72%	54.12%	100.00%	-
EY	14.52	7.81	6.31	17.02	40.19	28.72	15.56	-4.50%
YoY %	85.92%	23.77%	-62.93%	-57.65%	39.94%	84.58%	-	-
Horiz. %	93.32%	50.19%	40.55%	109.38%	258.29%	184.58%	100.00%	-
DY	2.01	3.85	8.25	7.07	27.72	17.65	0.00	-
YoY %	-47.79%	-53.33%	16.69%	-74.49%	57.05%	0.00%	-	-
Horiz. %	11.39%	21.81%	46.74%	40.06%	157.05%	100.00%	-	-
P/NAPS	0.67	0.55	0.52	0.50	0.45	0.70	0.86	-15.31%
YoY %	21.82%	5.77%	4.00%	11.11%	-35.71%	-18.60%	-	-
Horiz. %	77.91%	63.95%	60.47%	58.14%	52.33%	81.40%	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