[CSL] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 113.76%
YoY- -3.09%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 147,805 78,177 222,438 492,695 501,384 383,745 -17.35%
PBT 44,818 29,022 -193,201 169,680 171,980 154,217 -21.87%
Tax -11,952 -13,584 -19,632 -49,815 -48,298 -42,515 -22.39%
NP 32,866 15,438 -212,833 119,865 123,682 111,702 -21.68%
-
NP to SH 32,866 15,438 -212,833 119,865 123,682 111,702 -21.68%
-
Tax Rate 26.67% 46.81% - 29.36% 28.08% 27.57% -
Total Cost 114,939 62,739 435,271 372,830 377,702 272,043 -15.81%
-
Net Worth 1,668,198 1,630,949 1,317,005 1,417,490 110,189,420 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 19,894 2,023,887 - -
Div Payout % - - - 16.60% 1,636.36% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,668,198 1,630,949 1,317,005 1,417,490 110,189,420 0 -
NOSH 1,244,924 1,244,999 1,242,457 1,243,412 112,438,182 53,191,430 -52.77%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 22.24% 19.75% -95.68% 24.33% 24.67% 29.11% -
ROE 1.97% 0.95% -16.16% 8.46% 0.11% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.87 6.28 17.90 39.62 0.45 0.72 75.04%
EPS 2.64 1.24 -17.13 9.64 0.11 0.21 65.81%
DPS 0.00 0.00 0.00 1.60 1.80 0.00 -
NAPS 1.34 1.31 1.06 1.14 0.98 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,241,934
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.91 6.30 17.92 39.69 40.39 30.91 -17.34%
EPS 2.65 1.24 -17.15 9.66 9.96 9.00 -21.67%
DPS 0.00 0.00 0.00 1.60 163.04 0.00 -
NAPS 1.3439 1.3138 1.0609 1.1419 88.7654 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 0.08 0.085 0.12 0.285 1.42 0.00 -
P/RPS 0.67 1.35 0.67 0.72 318.44 0.00 -
P/EPS 3.03 6.85 -0.70 2.96 1,290.91 0.00 -
EY 33.00 14.59 -142.75 33.82 0.08 0.00 -
DY 0.00 0.00 0.00 5.61 1.27 0.00 -
P/NAPS 0.06 0.06 0.11 0.25 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 19/08/16 28/08/15 28/08/14 22/08/13 24/08/12 - -
Price 0.08 0.065 0.13 0.24 1.12 0.00 -
P/RPS 0.67 1.04 0.73 0.61 251.17 0.00 -
P/EPS 3.03 5.24 -0.76 2.49 1,018.18 0.00 -
EY 33.00 19.08 -131.77 40.17 0.10 0.00 -
DY 0.00 0.00 0.00 6.67 1.61 0.00 -
P/NAPS 0.06 0.05 0.12 0.21 1.14 0.00 -

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