[CSL] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 157.96%
YoY- 122.71%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 147,805 79,031 239,446 149,465 78,177 40,646 343,928 -43.08%
PBT 44,818 35,463 85,776 62,314 29,022 12,831 -216,465 -
Tax -11,952 -9,377 -31,978 -22,490 -13,584 -3,425 43,918 -
NP 32,866 26,086 53,798 39,824 15,438 9,406 -172,547 -
-
NP to SH 32,866 26,086 53,798 39,824 15,438 9,406 -172,547 -
-
Tax Rate 26.67% 26.44% 37.28% 36.09% 46.81% 26.69% - -
Total Cost 114,939 52,945 185,648 109,641 62,739 31,240 516,475 -63.30%
-
Net Worth 1,668,198 1,664,535 1,789,125 1,879,194 1,630,949 1,584,168 1,491,691 7.74%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,668,198 1,664,535 1,789,125 1,879,194 1,630,949 1,584,168 1,491,691 7.74%
NOSH 1,244,924 1,242,190 1,242,448 1,244,499 1,244,999 1,237,631 1,243,076 0.09%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 22.24% 33.01% 22.47% 26.64% 19.75% 23.14% -50.17% -
ROE 1.97% 1.57% 3.01% 2.12% 0.95% 0.59% -11.57% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.87 6.36 19.27 12.01 6.28 3.28 27.67 -43.14%
EPS 2.64 2.10 4.33 3.20 1.24 0.76 -13.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.34 1.44 1.51 1.31 1.28 1.20 7.64%
Adjusted Per Share Value based on latest NOSH - 1,243,352
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 11.91 6.37 19.29 12.04 6.30 3.27 27.71 -43.07%
EPS 2.65 2.10 4.33 3.21 1.24 0.76 -13.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3439 1.3409 1.4413 1.5138 1.3138 1.2762 1.2017 7.74%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.08 0.11 0.13 0.11 0.085 0.075 0.08 -
P/RPS 0.67 1.73 0.67 0.92 1.35 2.28 0.29 74.85%
P/EPS 3.03 5.24 3.00 3.44 6.85 9.87 -0.58 -
EY 33.00 19.09 33.31 29.09 14.59 10.13 -173.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.08 0.09 0.07 0.06 0.06 0.07 -9.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 19/08/16 25/05/16 26/02/16 23/11/15 28/08/15 18/05/15 12/02/15 -
Price 0.08 0.095 0.105 0.13 0.065 0.095 0.085 -
P/RPS 0.67 1.49 0.54 1.08 1.04 2.89 0.31 67.24%
P/EPS 3.03 4.52 2.42 4.06 5.24 12.50 -0.61 -
EY 33.00 22.11 41.24 24.62 19.08 8.00 -163.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.07 0.07 0.09 0.05 0.07 0.07 -9.77%

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