[CSL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
14-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 17.61%
YoY- -201.92%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 78,177 40,646 343,928 285,947 222,438 163,343 949,515 -81.16%
PBT 29,022 12,831 -216,465 -221,652 -193,201 40,328 291,282 -78.59%
Tax -13,584 -3,425 43,918 46,306 -19,632 -11,297 -84,251 -70.47%
NP 15,438 9,406 -172,547 -175,346 -212,833 29,031 207,031 -82.36%
-
NP to SH 15,438 9,406 -172,547 -175,346 -212,833 29,031 207,031 -82.36%
-
Tax Rate 46.81% 26.69% - - - 28.01% 28.92% -
Total Cost 62,739 31,240 516,475 461,293 435,271 134,312 742,484 -80.83%
-
Net Worth 1,630,949 1,584,168 1,491,691 1,242,882 1,317,005 1,575,614 1,578,207 2.22%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 19,882 -
Div Payout % - - - - - - 9.60% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,630,949 1,584,168 1,491,691 1,242,882 1,317,005 1,575,614 1,578,207 2.22%
NOSH 1,244,999 1,237,631 1,243,076 1,242,882 1,242,457 1,240,641 1,242,683 0.12%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.75% 23.14% -50.17% -61.32% -95.68% 17.77% 21.80% -
ROE 0.95% 0.59% -11.57% -14.11% -16.16% 1.84% 13.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.28 3.28 27.67 23.01 17.90 13.17 76.41 -81.18%
EPS 1.24 0.76 -13.88 -14.10 -17.13 2.34 16.66 -82.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.31 1.28 1.20 1.00 1.06 1.27 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 1,253,589
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.30 3.27 27.71 23.04 17.92 13.16 76.49 -81.15%
EPS 1.24 0.76 -13.90 -14.13 -17.15 2.34 16.68 -82.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 1.3138 1.2762 1.2017 1.0012 1.0609 1.2693 1.2714 2.21%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.085 0.075 0.08 0.115 0.12 0.20 0.20 -
P/RPS 1.35 2.28 0.29 0.50 0.67 1.52 0.26 200.75%
P/EPS 6.85 9.87 -0.58 -0.82 -0.70 8.55 1.20 220.42%
EY 14.59 10.13 -173.51 -122.68 -142.75 11.70 83.30 -68.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.06 0.06 0.07 0.12 0.11 0.16 0.16 -48.09%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 18/05/15 12/02/15 14/11/14 28/08/14 30/07/14 26/02/14 -
Price 0.065 0.095 0.085 0.09 0.13 0.085 0.20 -
P/RPS 1.04 2.89 0.31 0.39 0.73 0.65 0.26 152.62%
P/EPS 5.24 12.50 -0.61 -0.64 -0.76 3.63 1.20 167.87%
EY 19.08 8.00 -163.30 -156.76 -131.77 27.53 83.30 -62.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
P/NAPS 0.05 0.07 0.07 0.09 0.12 0.07 0.16 -54.04%

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