[CSL] QoQ 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- -41.54%
YoY- -67.6%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 103,844 58,608 38,030 40,646 36,308 60,921 63,491 38.69%
PBT 29,242 28,584 16,349 12,831 21,986 -26,203 -232,444 -
Tax -11,574 -6,701 -10,202 -3,425 -5,897 66,166 -8,639 21.46%
NP 17,668 21,883 6,147 9,406 16,089 39,963 -241,083 -
-
NP to SH 17,668 21,883 6,147 9,406 16,089 39,963 -241,083 -
-
Tax Rate 39.58% 23.44% 62.40% 26.69% 26.82% - - -
Total Cost 86,176 36,725 31,883 31,240 20,219 20,958 304,574 -56.80%
-
Net Worth 1,791,684 1,877,461 1,643,381 1,584,168 1,485,877 1,253,589 1,317,257 22.69%
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 1,791,684 1,877,461 1,643,381 1,584,168 1,485,877 1,253,589 1,317,257 22.69%
NOSH 1,244,225 1,243,352 1,254,489 1,237,631 1,238,230 1,253,589 1,242,695 0.08%
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 17.01% 37.34% 16.16% 23.14% 44.31% 65.60% -379.71% -
ROE 0.99% 1.17% 0.37% 0.59% 1.08% 3.19% -18.30% -
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 8.35 4.71 3.03 3.28 2.93 4.86 5.11 38.60%
EPS 1.42 1.76 0.49 0.76 1.29 3.22 -19.40 -
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 8.37 4.72 3.06 3.27 2.92 4.91 5.11 38.82%
EPS 1.42 1.76 0.50 0.76 1.30 3.22 -19.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4433 1.5124 1.3239 1.2762 1.197 1.0099 1.0611 22.69%
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 1.56 2.33 2.80 2.28 2.73 2.37 2.35 -23.84%
P/EPS 9.15 6.25 17.35 9.87 6.16 3.61 -0.62 -
EY 10.92 16.00 5.76 10.13 16.24 27.72 -161.67 -
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 1.26 2.76 2.14 2.89 2.90 1.85 2.54 -37.25%
P/EPS 7.39 7.39 13.27 12.50 6.54 2.82 -0.67 -
EY 13.52 13.54 7.54 8.00 15.29 35.42 -149.23 -
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