[CSL] QoQ 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- 255.99%
YoY- -45.24%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 72,204 79,031 103,844 58,608 38,030 40,646 36,308 58.20%
PBT 10,894 35,463 29,242 28,584 16,349 12,831 21,986 -37.40%
Tax -2,982 -9,377 -11,574 -6,701 -10,202 -3,425 -5,897 -36.55%
NP 7,912 26,086 17,668 21,883 6,147 9,406 16,089 -37.72%
-
NP to SH 7,912 26,086 17,668 21,883 6,147 9,406 16,089 -37.72%
-
Tax Rate 27.37% 26.44% 39.58% 23.44% 62.40% 26.69% 26.82% -
Total Cost 64,292 52,945 86,176 36,725 31,883 31,240 20,219 116.39%
-
Net Worth 1,656,575 1,664,535 1,791,684 1,877,461 1,643,381 1,584,168 1,485,877 7.52%
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 1,656,575 1,664,535 1,791,684 1,877,461 1,643,381 1,584,168 1,485,877 7.52%
NOSH 1,236,250 1,242,190 1,244,225 1,243,352 1,254,489 1,237,631 1,238,230 -0.10%
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 10.96% 33.01% 17.01% 37.34% 16.16% 23.14% 44.31% -
ROE 0.48% 1.57% 0.99% 1.17% 0.37% 0.59% 1.08% -
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 5.84 6.36 8.35 4.71 3.03 3.28 2.93 58.44%
EPS 0.64 2.10 1.42 1.76 0.49 0.76 1.29 -37.35%
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 5.82 6.37 8.37 4.72 3.06 3.27 2.92 58.44%
EPS 0.64 2.10 1.42 1.76 0.50 0.76 1.30 -37.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3345 1.3409 1.4433 1.5124 1.3239 1.2762 1.197 7.52%
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 1.37 1.73 1.56 2.33 2.80 2.28 2.73 -36.87%
P/EPS 12.50 5.24 9.15 6.25 17.35 9.87 6.16 60.35%
EY 8.00 19.09 10.92 16.00 5.76 10.13 16.24 -37.65%
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 1.37 1.49 1.26 2.76 2.14 2.89 2.90 -39.37%
P/EPS 12.50 4.52 7.39 7.39 13.27 12.50 6.54 54.07%
EY 8.00 22.11 13.52 13.54 7.54 8.00 15.29 -35.09%
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