[CSL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 43.53%
YoY- -12.08%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 222,438 163,343 949,515 740,780 492,695 221,886 964,566 -62.49%
PBT -193,201 40,328 291,282 242,923 169,680 79,948 320,297 -
Tax -19,632 -11,297 -84,251 -70,882 -49,815 -23,873 -93,603 -64.80%
NP -212,833 29,031 207,031 172,041 119,865 56,075 226,694 -
-
NP to SH -212,833 29,031 207,031 172,041 119,865 56,075 226,694 -
-
Tax Rate - 28.01% 28.92% 29.18% 29.36% 29.86% 29.22% -
Total Cost 435,271 134,312 742,484 568,739 372,830 165,811 737,872 -29.73%
-
Net Worth 1,317,005 1,575,614 1,578,207 1,491,685 1,417,490 1,317,948 1,169,263 8.27%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 19,882 19,889 19,894 19,893 21,476 -
Div Payout % - - 9.60% 11.56% 16.60% 35.48% 9.47% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,317,005 1,575,614 1,578,207 1,491,685 1,417,490 1,317,948 1,169,263 8.27%
NOSH 1,242,457 1,240,641 1,242,683 1,243,070 1,243,412 1,243,348 1,193,126 2.74%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -95.68% 17.77% 21.80% 23.22% 24.33% 25.27% 23.50% -
ROE -16.16% 1.84% 13.12% 11.53% 8.46% 4.25% 19.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.90 13.17 76.41 59.59 39.62 17.85 80.84 -63.50%
EPS -17.13 2.34 16.66 13.84 9.64 4.51 19.00 -
DPS 0.00 0.00 1.60 1.60 1.60 1.60 1.80 -
NAPS 1.06 1.27 1.27 1.20 1.14 1.06 0.98 5.38%
Adjusted Per Share Value based on latest NOSH - 1,243,602
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.92 13.16 76.49 59.68 39.69 17.87 77.70 -62.49%
EPS -17.15 2.34 16.68 13.86 9.66 4.52 18.26 -
DPS 0.00 0.00 1.60 1.60 1.60 1.60 1.73 -
NAPS 1.0609 1.2693 1.2714 1.2017 1.1419 1.0617 0.9419 8.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.20 0.20 0.225 0.285 0.40 0.75 -
P/RPS 0.67 1.52 0.26 0.38 0.72 2.24 0.93 -19.68%
P/EPS -0.70 8.55 1.20 1.63 2.96 8.87 3.95 -
EY -142.75 11.70 83.30 61.51 33.82 11.28 25.33 -
DY 0.00 0.00 8.00 7.11 5.61 4.00 2.40 -
P/NAPS 0.11 0.16 0.16 0.19 0.25 0.38 0.77 -72.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 30/07/14 26/02/14 25/11/13 22/08/13 23/05/13 27/02/13 -
Price 0.13 0.085 0.20 0.195 0.24 0.335 0.54 -
P/RPS 0.73 0.65 0.26 0.33 0.61 1.88 0.67 5.90%
P/EPS -0.76 3.63 1.20 1.41 2.49 7.43 2.84 -
EY -131.77 27.53 83.30 70.97 40.17 13.46 35.19 -
DY 0.00 0.00 8.00 8.21 6.67 4.78 3.33 -
P/NAPS 0.12 0.07 0.16 0.16 0.21 0.32 0.55 -63.85%

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