[CSCSTEL] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 37.16%
YoY- 55.91%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 334,709 173,159 1,372,850 1,167,768 778,594 342,942 1,302,009 -59.60%
PBT 19,975 7,450 51,974 110,495 82,017 27,064 93,089 -64.19%
Tax -4,833 -1,741 6,794 -9,640 -8,484 -3,060 -13,434 -49.44%
NP 15,142 5,709 58,768 100,855 73,533 24,004 79,655 -66.97%
-
NP to SH 15,142 5,709 58,768 100,855 73,533 24,004 79,655 -66.97%
-
Tax Rate 24.20% 23.37% -13.07% 8.72% 10.34% 11.31% 14.43% -
Total Cost 319,567 167,450 1,314,082 1,066,913 705,061 318,938 1,222,354 -59.14%
-
Net Worth 701,156 697,766 694,257 740,530 730,435 714,852 689,213 1.15%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,459 7,462 24,392 69,542 45,181 - 45,194 -69.94%
Div Payout % 49.26% 130.72% 41.51% 68.95% 61.44% - 56.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 701,156 697,766 694,257 740,530 730,435 714,852 689,213 1.15%
NOSH 372,955 373,137 375,274 375,903 376,513 376,238 376,619 -0.65%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.52% 3.30% 4.28% 8.64% 9.44% 7.00% 6.12% -
ROE 2.16% 0.82% 8.46% 13.62% 10.07% 3.36% 11.56% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 89.74 46.41 365.83 310.66 206.79 91.15 345.71 -59.34%
EPS 4.06 1.53 15.66 26.83 19.53 6.38 21.15 -66.75%
DPS 2.00 2.00 6.50 18.50 12.00 0.00 12.00 -69.74%
NAPS 1.88 1.87 1.85 1.97 1.94 1.90 1.83 1.81%
Adjusted Per Share Value based on latest NOSH - 374,787
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 88.08 45.57 361.28 307.31 204.89 90.25 342.63 -59.60%
EPS 3.98 1.50 15.47 26.54 19.35 6.32 20.96 -66.99%
DPS 1.96 1.96 6.42 18.30 11.89 0.00 11.89 -69.96%
NAPS 1.8451 1.8362 1.827 1.9488 1.9222 1.8812 1.8137 1.15%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.78 0.84 1.20 1.29 1.30 1.48 -
P/RPS 1.10 1.68 0.23 0.39 0.62 1.43 0.43 87.15%
P/EPS 24.38 50.98 5.36 4.47 6.61 20.38 7.00 129.94%
EY 4.10 1.96 18.64 22.36 15.14 4.91 14.29 -56.53%
DY 2.02 2.56 7.74 15.42 9.30 0.00 8.11 -60.44%
P/NAPS 0.53 0.42 0.45 0.61 0.66 0.68 0.81 -24.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 18/05/09 13/02/09 14/11/08 15/08/08 15/05/08 15/02/08 -
Price 1.04 0.97 0.92 0.89 1.36 1.64 1.42 -
P/RPS 1.16 2.09 0.25 0.29 0.66 1.80 0.41 100.16%
P/EPS 25.62 63.40 5.87 3.32 6.96 25.71 6.71 144.48%
EY 3.90 1.58 17.02 30.15 14.36 3.89 14.89 -59.09%
DY 1.92 2.06 7.07 20.79 8.82 0.00 8.45 -62.79%
P/NAPS 0.55 0.52 0.50 0.45 0.70 0.86 0.78 -20.79%

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