[CSCSTEL] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 360,717 363,256 519,598 455,060 532,349 201,336 324,481 7.29% QoQ % -0.70% -30.09% 14.18% -14.52% 164.41% -37.95% - Horiz. % 111.17% 111.95% 160.13% 140.24% 164.06% 62.05% 100.00%
PBT -1,095 -18,549 21,714 15,818 50,784 13,175 20,159 - QoQ % 94.10% -185.42% 37.27% -68.85% 285.46% -34.64% - Horiz. % -5.43% -92.01% 107.71% 78.47% 251.92% 65.36% 100.00%
Tax 748 4,366 -4,645 -3,766 -11,920 -3,210 -4,725 - QoQ % -82.87% 193.99% -23.34% 68.41% -271.34% 32.06% - Horiz. % -15.83% -92.40% 98.31% 79.70% 252.28% 67.94% 100.00%
NP -347 -14,183 17,069 12,052 38,864 9,965 15,434 - QoQ % 97.55% -183.09% 41.63% -68.99% 290.01% -35.43% - Horiz. % -2.25% -91.89% 110.59% 78.09% 251.81% 64.57% 100.00%
NP to SH -347 -14,183 17,069 12,052 38,864 9,965 15,434 - QoQ % 97.55% -183.09% 41.63% -68.99% 290.01% -35.43% - Horiz. % -2.25% -91.89% 110.59% 78.09% 251.81% 64.57% 100.00%
Tax Rate - % - % 21.39 % 23.81 % 23.47 % 24.36 % 23.44 % - QoQ % 0.00% 0.00% -10.16% 1.45% -3.65% 3.92% - Horiz. % 0.00% 0.00% 91.25% 101.58% 100.13% 103.92% 100.00%
Total Cost 361,064 377,439 502,529 443,008 493,485 191,371 309,047 10.90% QoQ % -4.34% -24.89% 13.44% -10.23% 157.87% -38.08% - Horiz. % 116.83% 122.13% 162.61% 143.35% 159.68% 61.92% 100.00%
Net Worth 860,468 860,468 875,240 912,171 901,092 860,468 853,082 0.57% QoQ % 0.00% -1.69% -4.05% 1.23% 4.72% 0.87% - Horiz. % 100.87% 100.87% 102.60% 106.93% 105.63% 100.87% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 11,079 - - - 51,702 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 21.43% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 133.03 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 860,468 860,468 875,240 912,171 901,092 860,468 853,082 0.57% QoQ % 0.00% -1.69% -4.05% 1.23% 4.72% 0.87% - Horiz. % 100.87% 100.87% 102.60% 106.93% 105.63% 100.87% 100.00%
NOSH 369,300 369,300 369,300 369,300 369,300 369,300 369,300 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -0.10 % -3.90 % 3.29 % 2.65 % 7.30 % 4.95 % 4.76 % - QoQ % 97.44% -218.54% 24.15% -63.70% 47.47% 3.99% - Horiz. % -2.10% -81.93% 69.12% 55.67% 153.36% 103.99% 100.00%
ROE -0.04 % -1.65 % 1.95 % 1.32 % 4.31 % 1.16 % 1.81 % - QoQ % 97.58% -184.62% 47.73% -69.37% 271.55% -35.91% - Horiz. % -2.21% -91.16% 107.73% 72.93% 238.12% 64.09% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 97.68 98.36 140.70 123.22 144.15 54.52 87.86 7.30% QoQ % -0.69% -30.09% 14.19% -14.52% 164.40% -37.95% - Horiz. % 111.18% 111.95% 160.14% 140.25% 164.07% 62.05% 100.00%
EPS -0.09 -3.84 4.62 3.26 10.52 2.70 4.18 - QoQ % 97.66% -183.12% 41.72% -69.01% 289.63% -35.41% - Horiz. % -2.15% -91.87% 110.53% 77.99% 251.67% 64.59% 100.00%
DPS 3.00 0.00 0.00 0.00 14.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 21.43% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.3300 2.3300 2.3700 2.4700 2.4400 2.3300 2.3100 0.57% QoQ % 0.00% -1.69% -4.05% 1.23% 4.72% 0.87% - Horiz. % 100.87% 100.87% 102.60% 106.93% 105.63% 100.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 380,000 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 94.93 95.59 136.74 119.75 140.09 52.98 85.39 7.30% QoQ % -0.69% -30.09% 14.19% -14.52% 164.42% -37.96% - Horiz. % 111.17% 111.95% 160.14% 140.24% 164.06% 62.04% 100.00%
EPS -0.09 -3.73 4.49 3.17 10.23 2.62 4.06 - QoQ % 97.59% -183.07% 41.64% -69.01% 290.46% -35.47% - Horiz. % -2.22% -91.87% 110.59% 78.08% 251.97% 64.53% 100.00%
DPS 2.92 0.00 0.00 0.00 13.61 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 21.45% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.2644 2.2644 2.3033 2.4005 2.3713 2.2644 2.2450 0.57% QoQ % 0.00% -1.69% -4.05% 1.23% 4.72% 0.86% - Horiz. % 100.86% 100.86% 102.60% 106.93% 105.63% 100.86% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.1700 1.1900 1.1500 1.6400 1.2400 1.3000 1.3300 -
P/RPS 1.20 1.21 0.82 1.33 0.86 2.38 1.51 -14.17% QoQ % -0.83% 47.56% -38.35% 54.65% -63.87% 57.62% - Horiz. % 79.47% 80.13% 54.30% 88.08% 56.95% 157.62% 100.00%
P/EPS -1,245.19 -30.99 24.88 50.25 11.78 48.18 31.82 - QoQ % -3,918.04% -224.56% -50.49% 326.57% -75.55% 51.41% - Horiz. % -3,913.23% -97.39% 78.19% 157.92% 37.02% 151.41% 100.00%
EY -0.08 -3.23 4.02 1.99 8.49 2.08 3.14 - QoQ % 97.52% -180.35% 102.01% -76.56% 308.17% -33.76% - Horiz. % -2.55% -102.87% 128.03% 63.38% 270.38% 66.24% 100.00%
DY 2.56 0.00 0.00 0.00 11.29 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 22.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.51 0.49 0.66 0.51 0.56 0.58 -9.40% QoQ % -1.96% 4.08% -25.76% 29.41% -8.93% -3.45% - Horiz. % 86.21% 87.93% 84.48% 113.79% 87.93% 96.55% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date - 21/11/22 30/08/22 - 21/02/22 19/11/21 27/08/21 -
Price 1.2100 1.2000 1.1900 1.6200 1.3700 1.2700 1.3900 -
P/RPS 1.24 1.22 0.85 1.31 0.95 2.33 1.58 -14.88% QoQ % 1.64% 43.53% -35.11% 37.89% -59.23% 47.47% - Horiz. % 78.48% 77.22% 53.80% 82.91% 60.13% 147.47% 100.00%
P/EPS -1,287.76 -31.25 25.75 49.64 13.02 47.07 33.26 - QoQ % -4,020.83% -221.36% -48.13% 281.26% -72.34% 41.52% - Horiz. % -3,871.80% -93.96% 77.42% 149.25% 39.15% 141.52% 100.00%
EY -0.08 -3.20 3.88 2.01 7.68 2.12 3.01 - QoQ % 97.50% -182.47% 93.03% -73.83% 262.26% -29.57% - Horiz. % -2.66% -106.31% 128.90% 66.78% 255.15% 70.43% 100.00%
DY 2.48 0.00 0.00 0.00 10.22 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 24.27% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.52 0.52 0.50 0.66 0.56 0.55 0.60 -9.08% QoQ % 0.00% 4.00% -24.24% 17.86% 1.82% -8.33% - Horiz. % 86.67% 86.67% 83.33% 110.00% 93.33% 91.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment