[CSCSTEL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	550,809	608,688	583,341	334,709	778,594	700,325	450,902	3.38%
YoY %	-9.51%	4.35%	74.28%	-57.01%	11.18%	55.32%	-	-
Horiz. %	122.16%	134.99%	129.37%	74.23%	172.67%	155.32%	100.00%	-
PBT	22,137	40,193	81,198	19,975	82,017	53,345	26,203	-2.76%
YoY %	-44.92%	-50.50%	306.50%	-75.65%	53.75%	103.58%	-	-
Horiz. %	84.48%	153.39%	309.88%	76.23%	313.01%	203.58%	100.00%	-
Tax	-5,904	-9,803	-18,991	-4,833	-8,484	-7,675	-1,687	23.19%
YoY %	39.77%	48.38%	-292.94%	43.03%	-10.54%	-354.95%	-	-
Horiz. %	349.97%	581.09%	1,125.73%	286.48%	502.90%	454.95%	100.00%	-
NP	16,233	30,390	62,207	15,142	73,533	45,670	24,516	-6.63%
YoY %	-46.58%	-51.15%	310.82%	-79.41%	61.01%	86.29%	-	-
Horiz. %	66.21%	123.96%	253.74%	61.76%	299.94%	186.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,233	30,390	62,207	15,142	73,533	45,670	24,516	-6.63%
YoY %	-46.58%	-51.15%	310.82%	-79.41%	61.01%	86.29%	-	-
Horiz. %	66.21%	123.96%	253.74%	61.76%	299.94%	186.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.67%	24.39%	23.39%	24.20%	10.34%	14.39%	6.44%	-
YoY %	9.35%	4.28%	-3.35%	134.04%	-28.14%	123.45%	-	-
Horiz. %	414.13%	378.73%	363.20%	375.78%	160.56%	223.45%	100.00%	-
Total Cost	534,576	578,298	521,134	319,567	705,061	654,655	426,386	3.83%
YoY %	-7.56%	10.97%	63.08%	-54.68%	7.70%	53.54%	-	-
Horiz. %	125.37%	135.63%	122.22%	74.95%	165.36%	153.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	761,271	772,816	783,651	701,156	730,435	655,658	592,945	4.24%
YoY %	-1.49%	-1.38%	11.77%	-4.01%	11.40%	10.58%	-	-
Horiz. %	128.39%	130.34%	132.16%	118.25%	123.19%	110.58%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	7,459	45,181	37,681	19,004	-
YoY %	-	-	-	-83.49%	19.90%	98.28%	-	-
Horiz. %	-	-	-	39.25%	237.74%	198.28%	100.00%	-
Div Payout %	-	-	-	49.26%	61.44%	82.51%	77.52%	-
YoY %	-	-	-	-19.82%	-25.54%	6.44%	-	-
Horiz. %	-	-	-	63.54%	79.26%	106.44%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	761,271	772,816	783,651	701,156	730,435	655,658	592,945	4.24%
YoY %	-1.49%	-1.38%	11.77%	-4.01%	11.40%	10.58%	-	-
Horiz. %	128.39%	130.34%	132.16%	118.25%	123.19%	110.58%	100.00%	-
NOSH	373,172	373,341	373,167	372,955	376,513	376,815	380,093	-0.30%
YoY %	-0.05%	0.05%	0.06%	-0.94%	-0.08%	-0.86%	-	-
Horiz. %	98.18%	98.22%	98.18%	98.12%	99.06%	99.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	2.95%	4.99%	10.66%	4.52%	9.44%	6.52%	5.44%	-
YoY %	-40.88%	-53.19%	135.84%	-52.12%	44.79%	19.85%	-	-
Horiz. %	54.23%	91.73%	195.96%	83.09%	173.53%	119.85%	100.00%	-
ROE	2.13%	3.93%	7.94%	2.16%	10.07%	6.97%	4.13%	-
YoY %	-45.80%	-50.50%	267.59%	-78.55%	44.48%	68.77%	-	-
Horiz. %	51.57%	95.16%	192.25%	52.30%	243.83%	168.77%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	147.60	163.04	156.32	89.74	206.79	185.85	118.63	3.70%
YoY %	-9.47%	4.30%	74.19%	-56.60%	11.27%	56.66%	-	-
Horiz. %	124.42%	137.44%	131.77%	75.65%	174.32%	156.66%	100.00%	-
EPS	4.35	8.14	16.67	4.06	19.53	12.12	6.45	-6.34%
YoY %	-46.56%	-51.17%	310.59%	-79.21%	61.14%	87.91%	-	-
Horiz. %	67.44%	126.20%	258.45%	62.95%	302.79%	187.91%	100.00%	-
DPS	0.00	0.00	0.00	2.00	12.00	10.00	5.00	-
YoY %	0.00%	0.00%	0.00%	-83.33%	20.00%	100.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	40.00%	240.00%	200.00%	100.00%	-
NAPS	2.04	2.07	2.10	1.88	1.94	1.74	1.56	4.56%
YoY %	-1.45%	-1.43%	11.70%	-3.09%	11.49%	11.54%	-	-
Horiz. %	130.77%	132.69%	134.62%	120.51%	124.36%	111.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 372,885
RPS	144.95	160.18	153.51	88.08	204.89	184.30	118.66	3.38%
YoY %	-9.51%	4.34%	74.28%	-57.01%	11.17%	55.32%	-	-
Horiz. %	122.16%	134.99%	129.37%	74.23%	172.67%	155.32%	100.00%	-
EPS	4.27	8.00	16.37	3.98	19.35	12.02	6.45	-6.63%
YoY %	-46.63%	-51.13%	311.31%	-79.43%	60.98%	86.36%	-	-
Horiz. %	66.20%	124.03%	253.80%	61.71%	300.00%	186.36%	100.00%	-
DPS	0.00	0.00	0.00	1.96	11.89	9.92	5.00	-
YoY %	0.00%	0.00%	0.00%	-83.52%	19.86%	98.40%	-	-
Horiz. %	0.00%	0.00%	0.00%	39.20%	237.80%	198.40%	100.00%	-
NAPS	2.0033	2.0337	2.0622	1.8451	1.9222	1.7254	1.5604	4.24%
YoY %	-1.49%	-1.38%	11.77%	-4.01%	11.41%	10.57%	-	-
Horiz. %	128.38%	130.33%	132.16%	118.25%	123.19%	110.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.26	1.63	1.62	0.99	1.29	1.55	0.85	-
P/RPS	0.85	1.00	1.04	1.10	0.62	0.83	0.72	2.80%
YoY %	-15.00%	-3.85%	-5.45%	77.42%	-25.30%	15.28%	-	-
Horiz. %	118.06%	138.89%	144.44%	152.78%	86.11%	115.28%	100.00%	-
P/EPS	28.97	20.02	9.72	24.38	6.61	12.79	13.18	14.01%
YoY %	44.71%	105.97%	-60.13%	268.84%	-48.32%	-2.96%	-	-
Horiz. %	219.80%	151.90%	73.75%	184.98%	50.15%	97.04%	100.00%	-
EY	3.45	4.99	10.29	4.10	15.14	7.82	7.59	-12.30%
YoY %	-30.86%	-51.51%	150.98%	-72.92%	93.61%	3.03%	-	-
Horiz. %	45.45%	65.74%	135.57%	54.02%	199.47%	103.03%	100.00%	-
DY	0.00	0.00	0.00	2.02	9.30	6.45	5.88	-
YoY %	0.00%	0.00%	0.00%	-78.28%	44.19%	9.69%	-	-
Horiz. %	0.00%	0.00%	0.00%	34.35%	158.16%	109.69%	100.00%	-
P/NAPS	0.62	0.79	0.77	0.53	0.66	0.89	0.54	2.32%
YoY %	-21.52%	2.60%	45.28%	-19.70%	-25.84%	64.81%	-	-
Horiz. %	114.81%	146.30%	142.59%	98.15%	122.22%	164.81%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	17/08/12	12/08/11	09/08/10	17/08/09	15/08/08	15/08/07	16/08/06	-
Price	1.20	1.53	1.78	1.04	1.36	1.48	0.88	-
P/RPS	0.81	0.94	1.14	1.16	0.66	0.80	0.74	1.51%
YoY %	-13.83%	-17.54%	-1.72%	75.76%	-17.50%	8.11%	-	-
Horiz. %	109.46%	127.03%	154.05%	156.76%	89.19%	108.11%	100.00%	-
P/EPS	27.59	18.80	10.68	25.62	6.96	12.21	13.64	12.44%
YoY %	46.76%	76.03%	-58.31%	268.10%	-43.00%	-10.48%	-	-
Horiz. %	202.27%	137.83%	78.30%	187.83%	51.03%	89.52%	100.00%	-
EY	3.62	5.32	9.37	3.90	14.36	8.19	7.33	-11.08%
YoY %	-31.95%	-43.22%	140.26%	-72.84%	75.34%	11.73%	-	-
Horiz. %	49.39%	72.58%	127.83%	53.21%	195.91%	111.73%	100.00%	-
DY	0.00	0.00	0.00	1.92	8.82	6.76	5.68	-
YoY %	0.00%	0.00%	0.00%	-78.23%	30.47%	19.01%	-	-
Horiz. %	0.00%	0.00%	0.00%	33.80%	155.28%	119.01%	100.00%	-
P/NAPS	0.59	0.74	0.85	0.55	0.70	0.85	0.56	0.87%
YoY %	-20.27%	-12.94%	54.55%	-21.43%	-17.65%	51.79%	-	-
Horiz. %	105.36%	132.14%	151.79%	98.21%	125.00%	151.79%	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