[CSCSTEL] QoQ Cumulative 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
Cumulative Result
Revenue	596,190	334,709	173,159	1,372,850	1,167,768	778,594	342,942	44.53%
YoY %	78.12%	93.30%	-87.39%	17.56%	49.98%	127.03%	-	-
Horiz. %	173.85%	97.60%	50.49%	400.32%	340.51%	227.03%	100.00%	-
PBT	73,581	19,975	7,450	51,974	110,495	82,017	27,064	94.67%
YoY %	268.37%	168.12%	-85.67%	-52.96%	34.72%	203.05%	-	-
Horiz. %	271.88%	73.81%	27.53%	192.04%	408.27%	303.05%	100.00%	-
Tax	-19,545	-4,833	-1,741	6,794	-9,640	-8,484	-3,060	243.86%
YoY %	-304.41%	-177.60%	-125.63%	170.48%	-13.63%	-177.25%	-	-
Horiz. %	638.73%	157.94%	56.90%	-222.03%	315.03%	277.25%	100.00%	-
NP	54,036	15,142	5,709	58,768	100,855	73,533	24,004	71.67%
YoY %	256.86%	165.23%	-90.29%	-41.73%	37.16%	206.34%	-	-
Horiz. %	225.11%	63.08%	23.78%	244.83%	420.16%	306.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,036	15,142	5,709	58,768	100,855	73,533	24,004	71.67%
YoY %	256.86%	165.23%	-90.29%	-41.73%	37.16%	206.34%	-	-
Horiz. %	225.11%	63.08%	23.78%	244.83%	420.16%	306.34%	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	542,154	319,567	167,450	1,314,082	1,066,913	705,061	318,938	42.38%
YoY %	69.65%	90.84%	-87.26%	23.17%	51.32%	121.07%	-	-
Horiz. %	169.99%	100.20%	52.50%	412.02%	334.52%	221.07%	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	7,463	7,459	7,462	24,392	69,542	45,181	-	-
YoY %	0.05%	-0.04%	-69.41%	-64.92%	53.92%	0.00%	-	-
Horiz. %	16.52%	16.51%	16.52%	53.99%	153.92%	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	7.28%	2.16%	0.82%	8.46%	13.62%	10.07%	3.36%	-
YoY %	237.04%	163.41%	-90.31%	-37.89%	35.25%	199.70%	-	-
Horiz. %	216.67%	64.29%	24.40%	251.79%	405.36%	299.70%	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	159.76	89.74	46.41	365.83	310.66	206.79	91.15	45.32%
YoY %	78.03%	93.36%	-87.31%	17.76%	50.23%	126.87%	-	-
Horiz. %	175.27%	98.45%	50.92%	401.35%	340.82%	226.87%	100.00%	-
EPS	14.48	4.06	1.53	15.66	26.83	19.53	6.38	72.61%
YoY %	256.65%	165.36%	-90.23%	-41.63%	37.38%	206.11%	-	-
Horiz. %	226.96%	63.64%	23.98%	245.45%	420.53%	306.11%	100.00%	-
DPS	2.00	2.00	2.00	6.50	18.50	12.00	0.00	-
YoY %	0.00%	0.00%	-69.23%	-64.86%	54.17%	0.00%	-	-
Horiz. %	16.67%	16.67%	16.67%	54.17%	154.17%	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	156.89	88.08	45.57	361.28	307.31	204.89	90.25	44.52%
YoY %	78.12%	93.29%	-87.39%	17.56%	49.99%	127.02%	-	-
Horiz. %	173.84%	97.60%	50.49%	400.31%	340.51%	227.02%	100.00%	-
EPS	14.22	3.98	1.50	15.47	26.54	19.35	6.32	71.62%
YoY %	257.29%	165.33%	-90.30%	-41.71%	37.16%	206.17%	-	-
Horiz. %	225.00%	62.97%	23.73%	244.78%	419.94%	306.17%	100.00%	-
DPS	1.96	1.96	1.96	6.42	18.30	11.89	0.00	-
YoY %	0.00%	0.00%	-69.47%	-64.92%	53.91%	0.00%	-	-
Horiz. %	16.48%	16.48%	16.48%	53.99%	153.91%	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	0.66	1.10	1.68	0.23	0.39	0.62	1.43	-40.24%
YoY %	-40.00%	-34.52%	630.43%	-41.03%	-37.10%	-56.64%	-	-
Horiz. %	46.15%	76.92%	117.48%	16.08%	27.27%	43.36%	100.00%	-
P/EPS	7.25	24.38	50.98	5.36	4.47	6.61	20.38	-49.76%
YoY %	-70.26%	-52.18%	851.12%	19.91%	-32.38%	-67.57%	-	-
Horiz. %	35.57%	119.63%	250.15%	26.30%	21.93%	32.43%	100.00%	-
EY	13.79	4.10	1.96	18.64	22.36	15.14	4.91	98.93%
YoY %	236.34%	109.18%	-89.48%	-16.64%	47.69%	208.35%	-	-
Horiz. %	280.86%	83.50%	39.92%	379.63%	455.40%	308.35%	100.00%	-
DY	1.90	2.02	2.56	7.74	15.42	9.30	0.00	-
YoY %	-5.94%	-21.09%	-66.93%	-49.81%	65.81%	0.00%	-	-
Horiz. %	20.43%	21.72%	27.53%	83.23%	165.81%	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	0.83	1.16	2.09	0.25	0.29	0.66	1.80	-40.28%
YoY %	-28.45%	-44.50%	736.00%	-13.79%	-56.06%	-63.33%	-	-
Horiz. %	46.11%	64.44%	116.11%	13.89%	16.11%	36.67%	100.00%	-
P/EPS	9.19	25.62	63.40	5.87	3.32	6.96	25.71	-49.60%
YoY %	-64.13%	-59.59%	980.07%	76.81%	-52.30%	-72.93%	-	-
Horiz. %	35.74%	99.65%	246.60%	22.83%	12.91%	27.07%	100.00%	-
EY	10.89	3.90	1.58	17.02	30.15	14.36	3.89	98.50%
YoY %	179.23%	146.84%	-90.72%	-43.55%	109.96%	269.15%	-	-
Horiz. %	279.95%	100.26%	40.62%	437.53%	775.06%	369.15%	100.00%	-
DY	1.50	1.92	2.06	7.07	20.79	8.82	0.00	-
YoY %	-21.88%	-6.80%	-70.86%	-65.99%	135.71%	0.00%	-	-
Horiz. %	17.01%	21.77%	23.36%	80.16%	235.71%	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