[CSL] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 93.96%
YoY- 177.33%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 308,758 303,272 295,610 316,124 239,446 199,286 156,354 57.07%
PBT 45,673 85,166 89,636 141,852 85,776 83,085 58,044 -14.70%
Tax -27,138 -24,170 -23,904 -37,508 -31,978 -29,986 -27,168 -0.07%
NP 18,535 60,996 65,732 104,344 53,798 53,098 30,876 -28.72%
-
NP to SH 18,535 60,996 65,732 104,344 53,798 53,098 30,876 -28.72%
-
Tax Rate 59.42% 28.38% 26.67% 26.44% 37.28% 36.09% 46.81% -
Total Cost 290,223 242,276 229,878 211,780 185,648 146,188 125,478 74.45%
-
Net Worth 1,777,148 1,727,943 1,668,198 1,664,535 1,789,125 1,879,194 1,630,949 5.86%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,777,148 1,727,943 1,668,198 1,664,535 1,789,125 1,879,194 1,630,949 5.86%
NOSH 1,242,761 1,243,124 1,244,924 1,242,190 1,242,448 1,244,499 1,244,999 -0.11%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.00% 20.11% 22.24% 33.01% 22.47% 26.64% 19.75% -
ROE 1.04% 3.53% 3.94% 6.27% 3.01% 2.83% 1.89% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.84 24.40 23.75 25.45 19.27 16.01 12.56 57.23%
EPS 1.49 4.91 5.28 8.40 4.33 4.27 2.48 -28.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.39 1.34 1.34 1.44 1.51 1.31 5.98%
Adjusted Per Share Value based on latest NOSH - 1,242,190
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.87 24.43 23.81 25.47 19.29 16.05 12.60 57.02%
EPS 1.49 4.91 5.30 8.41 4.33 4.28 2.49 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4316 1.392 1.3439 1.3409 1.4413 1.5138 1.3138 5.86%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.065 0.075 0.08 0.11 0.13 0.11 0.085 -
P/RPS 0.26 0.31 0.34 0.43 0.67 0.69 0.68 -47.16%
P/EPS 4.36 1.53 1.52 1.31 3.00 2.58 3.43 17.25%
EY 22.95 65.42 66.00 76.36 33.31 38.79 29.18 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.06 0.08 0.09 0.07 0.06 -11.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 18/11/16 19/08/16 25/05/16 26/02/16 23/11/15 28/08/15 -
Price 0.075 0.07 0.08 0.095 0.105 0.13 0.065 -
P/RPS 0.30 0.29 0.34 0.37 0.54 0.81 0.52 -30.58%
P/EPS 5.03 1.43 1.52 1.13 2.42 3.05 2.62 54.16%
EY 19.89 70.10 66.00 88.42 41.24 32.82 38.15 -35.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.06 0.07 0.07 0.09 0.05 0.00%

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
Post a Comment