[CSL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
20-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 50.95%
YoY- 16.7%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 748,111 501,384 239,986 842,632 590,092 383,745 184,456 153.67%
PBT 270,899 171,980 86,869 303,780 207,074 154,217 72,460 140.30%
Tax -75,219 -48,298 -24,981 -83,138 -60,909 -42,515 -20,236 139.38%
NP 195,680 123,682 61,888 220,642 146,165 111,702 52,224 140.66%
-
NP to SH 195,680 123,682 61,888 220,642 146,165 111,702 52,224 140.66%
-
Tax Rate 27.77% 28.08% 28.76% 27.37% 29.41% 27.57% 27.93% -
Total Cost 552,431 377,702 178,098 621,990 443,927 272,043 132,232 158.71%
-
Net Worth 1,116,527 110,189,420 110,160,636 53,201,016 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 20,719 2,023,887 - - - - - -
Div Payout % 10.59% 1,636.36% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,116,527 110,189,420 110,160,636 53,201,016 0 0 0 -
NOSH 1,151,058 112,438,182 123,775,998 62,589,429 522,017 53,191,430 52,223,999 -92.08%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.16% 24.67% 25.79% 26.18% 24.77% 29.11% 28.31% -
ROE 17.53% 0.11% 0.06% 0.41% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 64.99 0.45 0.19 1.35 113.04 0.72 0.35 3123.93%
EPS 17.00 0.11 0.05 33.00 28.00 0.21 0.10 2940.20%
DPS 1.80 1.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.89 0.85 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 86,348,751
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 60.27 40.39 19.33 67.88 47.54 30.91 14.86 153.67%
EPS 15.76 9.96 4.99 17.77 11.77 9.00 4.21 140.51%
DPS 1.67 163.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 88.7654 88.7422 42.8572 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 - - - - -
Price 1.04 1.42 1.12 0.00 0.00 0.00 0.00 -
P/RPS 1.60 318.44 577.66 0.00 0.00 0.00 0.00 -
P/EPS 6.12 1,290.91 2,240.00 0.00 0.00 0.00 0.00 -
EY 16.35 0.08 0.04 0.00 0.00 0.00 0.00 -
DY 1.73 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.45 1.26 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/12/12 24/08/12 11/06/12 20/02/12 - - - -
Price 0.73 1.12 1.46 0.00 0.00 0.00 0.00 -
P/RPS 1.12 251.17 753.01 0.00 0.00 0.00 0.00 -
P/EPS 4.29 1,018.18 2,920.00 0.00 0.00 0.00 0.00 -
EY 23.29 0.10 0.03 0.00 0.00 0.00 0.00 -
DY 2.47 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.14 1.64 0.00 0.00 0.00 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