[CSL] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 140.77%
YoY- 155.12%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 279,513 241,128 173,592 175,905 201,366 324,063 490,973 -31.28%
PBT 113,486 90,854 79,750 24,963 -223,830 -196,333 -174,082 -
Tax -37,854 -31,902 -26,225 46,642 48,205 40,333 33,394 -
NP 75,632 58,952 53,525 71,605 -175,625 -156,000 -140,688 -
-
NP to SH 75,632 58,952 53,525 71,605 -175,625 -156,000 -140,688 -
-
Tax Rate 33.36% 35.11% 32.88% -186.84% - - - -
Total Cost 203,881 182,176 120,067 104,300 376,991 480,063 631,661 -52.91%
-
Net Worth 1,664,535 1,244,225 1,877,461 1,643,381 1,584,168 1,485,877 1,253,589 20.78%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,664,535 1,244,225 1,877,461 1,643,381 1,584,168 1,485,877 1,253,589 20.78%
NOSH 1,242,190 1,244,225 1,243,352 1,254,489 1,237,631 1,238,230 1,253,589 -0.60%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 27.06% 24.45% 30.83% 40.71% -87.22% -48.14% -28.65% -
ROE 4.54% 4.74% 2.85% 4.36% -11.09% -10.50% -11.22% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.50 19.38 13.96 14.02 16.27 26.17 39.17 -30.87%
EPS 6.09 4.74 4.30 5.71 -14.19 -12.60 -11.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.00 1.51 1.31 1.28 1.20 1.00 21.52%
Adjusted Per Share Value based on latest NOSH - 1,254,489
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.52 19.42 13.98 14.17 16.22 26.11 39.55 -31.27%
EPS 6.09 4.75 4.31 5.77 -14.15 -12.57 -11.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3409 1.0023 1.5124 1.3239 1.2762 1.197 1.0099 20.78%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.11 0.13 0.11 0.085 0.075 0.08 0.115 -
P/RPS 0.49 0.67 0.79 0.61 0.46 0.31 0.29 41.81%
P/EPS 1.81 2.74 2.56 1.49 -0.53 -0.63 -1.02 -
EY 55.35 36.45 39.14 67.15 -189.21 -157.48 -97.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.13 0.07 0.06 0.06 0.07 0.12 -23.66%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 26/02/16 23/11/15 28/08/15 18/05/15 12/02/15 14/11/14 -
Price 0.095 0.105 0.13 0.065 0.095 0.085 0.09 -
P/RPS 0.42 0.54 0.93 0.46 0.58 0.32 0.23 49.34%
P/EPS 1.56 2.22 3.02 1.14 -0.67 -0.67 -0.80 -
EY 64.09 45.12 33.11 87.81 -149.37 -148.22 -124.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.11 0.09 0.05 0.07 0.07 0.09 -15.41%

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