[CSL] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 45.08%
YoY- -201.92%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 156,354 162,584 343,928 381,262 444,876 653,372 949,515 -70.05%
PBT 58,044 51,324 -216,465 -295,536 -386,402 161,312 291,282 -65.98%
Tax -27,168 -13,700 43,918 61,741 -39,264 -45,188 -84,251 -53.07%
NP 30,876 37,624 -172,547 -233,794 -425,666 116,124 207,031 -71.97%
-
NP to SH 30,876 37,624 -172,547 -233,794 -425,666 116,124 207,031 -71.97%
-
Tax Rate 46.81% 26.69% - - - 28.01% 28.92% -
Total Cost 125,478 124,960 516,475 615,057 870,542 537,248 742,484 -69.53%
-
Net Worth 1,630,949 1,584,168 1,491,691 1,242,882 1,317,005 1,575,614 1,578,207 2.22%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 19,882 -
Div Payout % - - - - - - 9.60% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,630,949 1,584,168 1,491,691 1,242,882 1,317,005 1,575,614 1,578,207 2.22%
NOSH 1,244,999 1,237,631 1,243,076 1,242,882 1,242,457 1,240,641 1,242,683 0.12%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.75% 23.14% -50.17% -61.32% -95.68% 17.77% 21.80% -
ROE 1.89% 2.38% -11.57% -18.81% -32.32% 7.37% 13.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.56 13.14 27.67 30.68 35.81 52.66 76.41 -70.09%
EPS 2.48 3.04 -13.88 -18.80 -34.26 9.36 16.66 -72.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.31 1.28 1.20 1.00 1.06 1.27 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 1,253,589
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.60 13.10 27.71 30.71 35.84 52.63 76.49 -70.04%
EPS 2.49 3.03 -13.90 -18.83 -34.29 9.35 16.68 -71.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.3138 1.2762 1.2017 1.0012 1.0609 1.2693 1.2714 2.21%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.085 0.075 0.08 0.115 0.12 0.20 0.20 -
P/RPS 0.68 0.57 0.29 0.37 0.34 0.38 0.26 90.16%
P/EPS 3.43 2.47 -0.58 -0.61 -0.35 2.14 1.20 101.79%
EY 29.18 40.53 -173.51 -163.57 -285.50 46.80 83.30 -50.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.06 0.06 0.07 0.12 0.11 0.16 0.16 -48.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 18/05/15 12/02/15 14/11/14 28/08/14 30/07/14 26/02/14 -
Price 0.065 0.095 0.085 0.09 0.13 0.085 0.20 -
P/RPS 0.52 0.72 0.31 0.29 0.36 0.16 0.26 58.94%
P/EPS 2.62 3.13 -0.61 -0.48 -0.38 0.91 1.20 68.53%
EY 38.15 32.00 -163.30 -209.01 -263.54 110.12 83.30 -40.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.05 0.07 0.07 0.09 0.12 0.07 0.16 -54.04%

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