[CSL] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -9.81%
YoY- -24.27%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 333,642 173,592 490,973 948,716 982,007 777,191 -15.54%
PBT 98,175 79,750 -174,082 289,358 365,975 272,004 -18.42%
Tax -30,021 -26,225 33,394 -88,327 -100,501 -77,118 -17.17%
NP 68,154 53,525 -140,688 201,031 265,474 194,886 -18.93%
-
NP to SH 68,154 53,525 -140,688 201,031 265,474 194,886 -18.93%
-
Tax Rate 30.58% 32.88% - 30.53% 27.46% 28.35% -
Total Cost 265,488 120,067 631,661 747,685 716,533 582,305 -14.52%
-
Net Worth 1,722,509 1,877,461 1,253,589 1,492,323 1,173,683 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 19,893 2,167,307 - -
Div Payout % - - - 9.90% 816.39% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,722,509 1,877,461 1,253,589 1,492,323 1,173,683 0 -
NOSH 1,239,215 1,243,352 1,253,589 1,243,602 1,209,983 492,328 20.25%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 20.43% 30.83% -28.65% 21.19% 27.03% 25.08% -
ROE 3.96% 2.85% -11.22% 13.47% 22.62% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.92 13.96 39.17 76.29 81.16 157.86 -29.76%
EPS 5.50 4.30 -11.22 16.17 21.94 39.58 -32.58%
DPS 0.00 0.00 0.00 1.60 179.12 0.00 -
NAPS 1.39 1.51 1.00 1.20 0.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,243,602
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 26.88 13.98 39.55 76.43 79.11 62.61 -15.54%
EPS 5.49 4.31 -11.33 16.19 21.39 15.70 -18.93%
DPS 0.00 0.00 0.00 1.60 174.59 0.00 -
NAPS 1.3876 1.5124 1.0099 1.2022 0.9455 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 0.075 0.11 0.115 0.225 1.04 0.00 -
P/RPS 0.28 0.79 0.29 0.29 1.28 0.00 -
P/EPS 1.36 2.56 -1.02 1.39 4.74 0.00 -
EY 73.33 39.14 -97.59 71.85 21.10 0.00 -
DY 0.00 0.00 0.00 7.11 172.23 0.00 -
P/NAPS 0.05 0.07 0.12 0.19 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 18/11/16 23/11/15 14/11/14 25/11/13 19/12/12 - -
Price 0.07 0.13 0.09 0.195 0.73 0.00 -
P/RPS 0.26 0.93 0.23 0.26 0.90 0.00 -
P/EPS 1.27 3.02 -0.80 1.21 3.33 0.00 -
EY 78.57 33.11 -124.70 82.90 30.06 0.00 -
DY 0.00 0.00 0.00 8.20 245.37 0.00 -
P/NAPS 0.05 0.09 0.09 0.16 0.75 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