[CSL] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 25.99%
YoY- 112.89%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 75,908 308,758 227,454 147,805 79,031 239,446 149,465 -36.31%
PBT 22,916 45,673 63,875 44,818 35,463 85,776 62,314 -48.63%
Tax -6,119 -27,138 -18,128 -11,952 -9,377 -31,978 -22,490 -57.97%
NP 16,797 18,535 45,747 32,866 26,086 53,798 39,824 -43.72%
-
NP to SH 16,797 18,535 45,747 32,866 26,086 53,798 39,824 -43.72%
-
Tax Rate 26.70% 59.42% 28.38% 26.67% 26.44% 37.28% 36.09% -
Total Cost 59,111 290,223 181,707 114,939 52,945 185,648 109,641 -33.73%
-
Net Worth 1,779,237 1,777,148 1,727,943 1,668,198 1,664,535 1,789,125 1,879,194 -3.57%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,779,237 1,777,148 1,727,943 1,668,198 1,664,535 1,789,125 1,879,194 -3.57%
NOSH 1,244,222 1,242,761 1,243,124 1,244,924 1,242,190 1,242,448 1,244,499 -0.01%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 22.13% 6.00% 20.11% 22.24% 33.01% 22.47% 26.64% -
ROE 0.94% 1.04% 2.65% 1.97% 1.57% 3.01% 2.12% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.10 24.84 18.30 11.87 6.36 19.27 12.01 -36.31%
EPS 1.35 1.49 3.68 2.64 2.10 4.33 3.20 -43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.43 1.39 1.34 1.34 1.44 1.51 -3.56%
Adjusted Per Share Value based on latest NOSH - 1,236,250
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.11 24.87 18.32 11.91 6.37 19.29 12.04 -36.35%
EPS 1.35 1.49 3.69 2.65 2.10 4.33 3.21 -43.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4333 1.4316 1.392 1.3439 1.3409 1.4413 1.5138 -3.57%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.085 0.065 0.075 0.08 0.11 0.13 0.11 -
P/RPS 1.39 0.26 0.41 0.67 1.73 0.67 0.92 31.63%
P/EPS 6.30 4.36 2.04 3.03 5.24 3.00 3.44 49.63%
EY 15.88 22.95 49.07 33.00 19.09 33.31 29.09 -33.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.06 0.08 0.09 0.07 -9.75%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 18/11/16 19/08/16 25/05/16 26/02/16 23/11/15 -
Price 0.08 0.075 0.07 0.08 0.095 0.105 0.13 -
P/RPS 1.31 0.30 0.38 0.67 1.49 0.54 1.08 13.72%
P/EPS 5.93 5.03 1.90 3.03 4.52 2.42 4.06 28.70%
EY 16.88 19.89 52.57 33.00 22.11 41.24 24.62 -22.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.05 0.05 0.06 0.07 0.07 0.09 -23.66%

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