[CSL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 105.45%
YoY- -67.6%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 239,446 149,465 78,177 40,646 343,928 285,947 222,438 5.02%
PBT 85,776 62,314 29,022 12,831 -216,465 -221,652 -193,201 -
Tax -31,978 -22,490 -13,584 -3,425 43,918 46,306 -19,632 38.31%
NP 53,798 39,824 15,438 9,406 -172,547 -175,346 -212,833 -
-
NP to SH 53,798 39,824 15,438 9,406 -172,547 -175,346 -212,833 -
-
Tax Rate 37.28% 36.09% 46.81% 26.69% - - - -
Total Cost 185,648 109,641 62,739 31,240 516,475 461,293 435,271 -43.25%
-
Net Worth 1,789,125 1,879,194 1,630,949 1,584,168 1,491,691 1,242,882 1,317,005 22.59%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,789,125 1,879,194 1,630,949 1,584,168 1,491,691 1,242,882 1,317,005 22.59%
NOSH 1,242,448 1,244,499 1,244,999 1,237,631 1,243,076 1,242,882 1,242,457 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 22.47% 26.64% 19.75% 23.14% -50.17% -61.32% -95.68% -
ROE 3.01% 2.12% 0.95% 0.59% -11.57% -14.11% -16.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.27 12.01 6.28 3.28 27.67 23.01 17.90 5.02%
EPS 4.33 3.20 1.24 0.76 -13.88 -14.10 -17.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.51 1.31 1.28 1.20 1.00 1.06 22.59%
Adjusted Per Share Value based on latest NOSH - 1,237,631
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.29 12.04 6.30 3.27 27.71 23.04 17.92 5.01%
EPS 4.33 3.21 1.24 0.76 -13.90 -14.13 -17.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4413 1.5138 1.3138 1.2762 1.2017 1.0012 1.0609 22.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.13 0.11 0.085 0.075 0.08 0.115 0.12 -
P/RPS 0.67 0.92 1.35 2.28 0.29 0.50 0.67 0.00%
P/EPS 3.00 3.44 6.85 9.87 -0.58 -0.82 -0.70 -
EY 33.31 29.09 14.59 10.13 -173.51 -122.68 -142.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.07 0.06 0.06 0.07 0.12 0.11 -12.48%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 28/08/15 18/05/15 12/02/15 14/11/14 28/08/14 -
Price 0.105 0.13 0.065 0.095 0.085 0.09 0.13 -
P/RPS 0.54 1.08 1.04 2.89 0.31 0.39 0.73 -18.16%
P/EPS 2.42 4.06 5.24 12.50 -0.61 -0.64 -0.76 -
EY 41.24 24.62 19.08 8.00 -163.30 -156.76 -131.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.09 0.05 0.07 0.07 0.09 0.12 -30.11%

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