[CSL] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
12-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -10.88%
YoY- -178.32%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 173,592 175,905 201,366 324,063 490,973 672,234 868,431 -65.77%
PBT 79,750 24,963 -223,830 -196,333 -174,082 -76,670 241,498 -52.19%
Tax -26,225 46,642 48,205 40,333 33,394 -53,242 -69,348 -47.67%
NP 53,525 71,605 -175,625 -156,000 -140,688 -129,912 172,150 -54.07%
-
NP to SH 53,525 71,605 -175,625 -156,000 -140,688 -129,912 172,150 -54.07%
-
Tax Rate 32.88% -186.84% - - - - 28.72% -
Total Cost 120,067 104,300 376,991 480,063 631,661 802,146 696,281 -68.98%
-
Net Worth 1,877,461 1,643,381 1,584,168 1,485,877 1,253,589 1,317,257 1,575,614 12.38%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,877,461 1,643,381 1,584,168 1,485,877 1,253,589 1,317,257 1,575,614 12.38%
NOSH 1,243,352 1,254,489 1,237,631 1,238,230 1,253,589 1,242,695 1,240,641 0.14%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 30.83% 40.71% -87.22% -48.14% -28.65% -19.33% 19.82% -
ROE 2.85% 4.36% -11.09% -10.50% -11.22% -9.86% 10.93% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.96 14.02 16.27 26.17 39.17 54.09 70.00 -65.83%
EPS 4.30 5.71 -14.19 -12.60 -11.22 -10.45 13.88 -54.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.31 1.28 1.20 1.00 1.06 1.27 12.21%
Adjusted Per Share Value based on latest NOSH - 1,238,230
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.98 14.17 16.22 26.11 39.55 54.15 69.96 -65.78%
EPS 4.31 5.77 -14.15 -12.57 -11.33 -10.47 13.87 -54.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5124 1.3239 1.2762 1.197 1.0099 1.0611 1.2693 12.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.11 0.085 0.075 0.08 0.115 0.12 0.20 -
P/RPS 0.79 0.61 0.46 0.31 0.29 0.22 0.29 94.93%
P/EPS 2.56 1.49 -0.53 -0.63 -1.02 -1.15 1.44 46.70%
EY 39.14 67.15 -189.21 -157.48 -97.59 -87.12 69.38 -31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.06 0.06 0.07 0.12 0.11 0.16 -42.34%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 28/08/15 18/05/15 12/02/15 14/11/14 28/08/14 30/07/14 -
Price 0.13 0.065 0.095 0.085 0.09 0.13 0.085 -
P/RPS 0.93 0.46 0.58 0.32 0.23 0.24 0.12 291.13%
P/EPS 3.02 1.14 -0.67 -0.67 -0.80 -1.24 0.61 190.19%
EY 33.11 87.81 -149.37 -148.22 -124.70 -80.42 163.25 -65.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.05 0.07 0.07 0.09 0.12 0.07 18.22%

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