[CSL] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 116.58%
YoY- -21.24%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 38,030 40,646 36,308 60,921 63,491 163,343 203,218 -67.38%
PBT 16,349 12,831 21,986 -26,203 -232,444 40,328 46,550 -50.31%
Tax -10,202 -3,425 -5,897 66,166 -8,639 -11,297 -12,841 -14.25%
NP 6,147 9,406 16,089 39,963 -241,083 29,031 33,709 -67.94%
-
NP to SH 6,147 9,406 16,089 39,963 -241,083 29,031 33,709 -67.94%
-
Tax Rate 62.40% 26.69% 26.82% - - 28.01% 27.59% -
Total Cost 31,883 31,240 20,219 20,958 304,574 134,312 169,509 -67.27%
-
Net Worth 1,643,381 1,584,168 1,485,877 1,253,589 1,317,257 1,575,614 1,579,720 2.67%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,643,381 1,584,168 1,485,877 1,253,589 1,317,257 1,575,614 1,579,720 2.67%
NOSH 1,254,489 1,237,631 1,238,230 1,253,589 1,242,695 1,240,641 1,243,874 0.56%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.16% 23.14% 44.31% 65.60% -379.71% 17.77% 16.59% -
ROE 0.37% 0.59% 1.08% 3.19% -18.30% 1.84% 2.13% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.03 3.28 2.93 4.86 5.11 13.17 16.34 -67.58%
EPS 0.49 0.76 1.29 3.22 -19.40 2.34 2.71 -68.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.20 1.00 1.06 1.27 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 1,253,589
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.06 3.27 2.92 4.91 5.11 13.16 16.37 -67.40%
EPS 0.50 0.76 1.30 3.22 -19.42 2.34 2.72 -67.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3239 1.2762 1.197 1.0099 1.0611 1.2693 1.2726 2.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.085 0.075 0.08 0.115 0.12 0.20 0.20 -
P/RPS 2.80 2.28 2.73 2.37 2.35 1.52 1.22 74.25%
P/EPS 17.35 9.87 6.16 3.61 -0.62 8.55 7.38 77.08%
EY 5.76 10.13 16.24 27.72 -161.67 11.70 13.55 -43.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.07 0.12 0.11 0.16 0.16 -48.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 18/05/15 12/02/15 14/11/14 28/08/14 30/07/14 26/02/14 -
Price 0.065 0.095 0.085 0.09 0.13 0.085 0.20 -
P/RPS 2.14 2.89 2.90 1.85 2.54 0.65 1.22 45.59%
P/EPS 13.27 12.50 6.54 2.82 -0.67 3.63 7.38 48.02%
EY 7.54 8.00 15.29 35.42 -149.23 27.53 13.55 -32.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.07 0.07 0.09 0.12 0.07 0.16 -54.04%

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