[CSL] QoQ Cumulative 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- -51.51%
YoY- 177.33%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 308,758 227,454 147,805 79,031 239,446 149,465 78,177 148.81%
PBT 45,673 63,875 44,818 35,463 85,776 62,314 29,022 35.11%
Tax -27,138 -18,128 -11,952 -9,377 -31,978 -22,490 -13,584 58.29%
NP 18,535 45,747 32,866 26,086 53,798 39,824 15,438 12.89%
-
NP to SH 18,535 45,747 32,866 26,086 53,798 39,824 15,438 12.89%
-
Tax Rate 59.42% 28.38% 26.67% 26.44% 37.28% 36.09% 46.81% -
Total Cost 290,223 181,707 114,939 52,945 185,648 109,641 62,739 176.34%
-
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% 2.65% 1.97% 1.57% 3.01% 2.12% 0.95% -
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 18.30 11.87 6.36 19.27 12.01 6.28 149.06%
EPS 1.49 3.68 2.64 2.10 4.33 3.20 1.24 12.96%
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 18.32 11.91 6.37 19.29 12.04 6.30 148.74%
EPS 1.49 3.69 2.65 2.10 4.33 3.21 1.24 12.96%
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 0.41 0.67 1.73 0.67 0.92 1.35 -66.48%
P/EPS 4.36 2.04 3.03 5.24 3.00 3.44 6.85 -25.90%
EY 22.95 49.07 33.00 19.09 33.31 29.09 14.59 35.06%
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 0.38 0.67 1.49 0.54 1.08 1.04 -56.17%
P/EPS 5.03 1.90 3.03 4.52 2.42 4.06 5.24 -2.67%
EY 19.89 52.57 33.00 22.11 41.24 24.62 19.08 2.79%
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