[CSL] QoQ TTM 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- -8.29%
YoY- -169.98%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 175,905 201,366 324,063 490,973 672,234 868,431 926,974 -67.07%
PBT 24,963 -223,830 -196,333 -174,082 -76,670 241,498 281,118 -80.18%
Tax 46,642 48,205 40,333 33,394 -53,242 -69,348 -81,924 -
NP 71,605 -175,625 -156,000 -140,688 -129,912 172,150 199,194 -49.53%
-
NP to SH 71,605 -175,625 -156,000 -140,688 -129,912 172,150 199,194 -49.53%
-
Tax Rate -186.84% - - - - 28.72% 29.14% -
Total Cost 104,300 376,991 480,063 631,661 802,146 696,281 727,780 -72.71%
-
Net Worth 1,643,381 1,584,168 1,485,877 1,253,589 1,317,257 1,575,614 1,243,874 20.46%
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 1,243,874 20.46%
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 40.71% -87.22% -48.14% -28.65% -19.33% 19.82% 21.49% -
ROE 4.36% -11.09% -10.50% -11.22% -9.86% 10.93% 16.01% -
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 14.02 16.27 26.17 39.17 54.09 70.00 74.52 -67.26%
EPS 5.71 -14.19 -12.60 -11.22 -10.45 13.88 16.01 -49.80%
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 1.00 19.78%
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 14.17 16.22 26.11 39.55 54.15 69.96 74.67 -67.07%
EPS 5.77 -14.15 -12.57 -11.33 -10.47 13.87 16.05 -49.53%
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 1.002 20.47%
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 0.61 0.46 0.31 0.29 0.22 0.29 0.27 72.43%
P/EPS 1.49 -0.53 -0.63 -1.02 -1.15 1.44 1.25 12.45%
EY 67.15 -189.21 -157.48 -97.59 -87.12 69.38 80.07 -11.09%
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 0.20 -55.28%
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 0.46 0.58 0.32 0.23 0.24 0.12 0.27 42.78%
P/EPS 1.14 -0.67 -0.67 -0.80 -1.24 0.61 1.25 -5.97%
EY 87.81 -149.37 -148.22 -124.70 -80.42 163.25 80.07 6.36%
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 0.20 -60.41%

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