[CSL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
11-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -71.95%
YoY- 18.5%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 964,566 748,111 501,384 239,986 842,632 590,092 383,745 84.35%
PBT 320,297 270,899 171,980 86,869 303,780 207,074 154,217 62.42%
Tax -93,603 -75,219 -48,298 -24,981 -83,138 -60,909 -42,515 68.83%
NP 226,694 195,680 123,682 61,888 220,642 146,165 111,702 59.95%
-
NP to SH 226,694 195,680 123,682 61,888 220,642 146,165 111,702 59.95%
-
Tax Rate 29.22% 27.77% 28.08% 28.76% 27.37% 29.41% 27.57% -
Total Cost 737,872 552,431 377,702 178,098 621,990 443,927 272,043 93.90%
-
Net Worth 1,169,263 1,116,527 110,189,420 110,160,636 53,201,016 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 21,476 20,719 2,023,887 - - - - -
Div Payout % 9.47% 10.59% 1,636.36% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,169,263 1,116,527 110,189,420 110,160,636 53,201,016 0 0 -
NOSH 1,193,126 1,151,058 112,438,182 123,775,998 62,589,429 522,017 53,191,430 -91.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.50% 26.16% 24.67% 25.79% 26.18% 24.77% 29.11% -
ROE 19.39% 17.53% 0.11% 0.06% 0.41% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 80.84 64.99 0.45 0.19 1.35 113.04 0.72 2194.29%
EPS 19.00 17.00 0.11 0.05 33.00 28.00 0.21 1888.05%
DPS 1.80 1.80 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.98 0.89 0.85 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 123,775,998
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 77.70 60.27 40.39 19.33 67.88 47.54 30.91 84.36%
EPS 18.26 15.76 9.96 4.99 17.77 11.77 9.00 59.92%
DPS 1.73 1.67 163.04 0.00 0.00 0.00 0.00 -
NAPS 0.9419 0.8994 88.7654 88.7422 42.8572 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 - - - -
Price 0.75 1.04 1.42 1.12 0.00 0.00 0.00 -
P/RPS 0.93 1.60 318.44 577.66 0.00 0.00 0.00 -
P/EPS 3.95 6.12 1,290.91 2,240.00 0.00 0.00 0.00 -
EY 25.33 16.35 0.08 0.04 0.00 0.00 0.00 -
DY 2.40 1.73 1.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.07 1.45 1.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 19/12/12 24/08/12 11/06/12 20/02/12 - - -
Price 0.54 0.73 1.12 1.46 0.00 0.00 0.00 -
P/RPS 0.67 1.12 251.17 753.01 0.00 0.00 0.00 -
P/EPS 2.84 4.29 1,018.18 2,920.00 0.00 0.00 0.00 -
EY 35.19 23.29 0.10 0.03 0.00 0.00 0.00 -
DY 3.33 2.47 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.75 1.14 1.64 0.00 0.00 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