[CSL] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -466.56%
YoY- -277.56%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 162,584 343,928 381,262 444,876 653,372 949,515 987,706 -69.99%
PBT 51,324 -216,465 -295,536 -386,402 161,312 291,282 323,897 -70.75%
Tax -13,700 43,918 61,741 -39,264 -45,188 -84,251 -94,509 -72.43%
NP 37,624 -172,547 -233,794 -425,666 116,124 207,031 229,388 -70.06%
-
NP to SH 37,624 -172,547 -233,794 -425,666 116,124 207,031 229,388 -70.06%
-
Tax Rate 26.69% - - - 28.01% 28.92% 29.18% -
Total Cost 124,960 516,475 615,057 870,542 537,248 742,484 758,318 -69.97%
-
Net Worth 1,584,168 1,491,691 1,242,882 1,317,005 1,575,614 1,578,207 1,491,685 4.09%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 19,882 26,518 -
Div Payout % - - - - - 9.60% 11.56% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,584,168 1,491,691 1,242,882 1,317,005 1,575,614 1,578,207 1,491,685 4.09%
NOSH 1,237,631 1,243,076 1,242,882 1,242,457 1,240,641 1,242,683 1,243,070 -0.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 23.14% -50.17% -61.32% -95.68% 17.77% 21.80% 23.22% -
ROE 2.38% -11.57% -18.81% -32.32% 7.37% 13.12% 15.38% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.14 27.67 30.68 35.81 52.66 76.41 79.46 -69.90%
EPS 3.04 -13.88 -18.80 -34.26 9.36 16.66 18.45 -69.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 2.13 -
NAPS 1.28 1.20 1.00 1.06 1.27 1.27 1.20 4.40%
Adjusted Per Share Value based on latest NOSH - 1,242,695
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 13.10 27.71 30.71 35.84 52.63 76.49 79.57 -69.99%
EPS 3.03 -13.90 -18.83 -34.29 9.35 16.68 18.48 -70.07%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 2.14 -
NAPS 1.2762 1.2017 1.0012 1.0609 1.2693 1.2714 1.2017 4.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.075 0.08 0.115 0.12 0.20 0.20 0.225 -
P/RPS 0.57 0.29 0.37 0.34 0.38 0.26 0.28 60.69%
P/EPS 2.47 -0.58 -0.61 -0.35 2.14 1.20 1.22 60.10%
EY 40.53 -173.51 -163.57 -285.50 46.80 83.30 82.01 -37.51%
DY 0.00 0.00 0.00 0.00 0.00 8.00 9.48 -
P/NAPS 0.06 0.07 0.12 0.11 0.16 0.16 0.19 -53.65%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 12/02/15 14/11/14 28/08/14 30/07/14 26/02/14 25/11/13 -
Price 0.095 0.085 0.09 0.13 0.085 0.20 0.195 -
P/RPS 0.72 0.31 0.29 0.36 0.16 0.26 0.25 102.55%
P/EPS 3.13 -0.61 -0.48 -0.38 0.91 1.20 1.06 105.95%
EY 32.00 -163.30 -209.01 -263.54 110.12 83.30 94.63 -51.49%
DY 0.00 0.00 0.00 0.00 0.00 8.00 10.94 -
P/NAPS 0.07 0.07 0.09 0.12 0.07 0.16 0.16 -42.39%

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