[CSL] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 47.65%
YoY- 177.33%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 79,166 78,563 72,204 79,031 103,844 58,608 38,030 62.67%
PBT -18,803 18,728 10,894 35,463 29,242 28,584 16,349 -
Tax -8,839 -6,088 -2,982 -9,377 -11,574 -6,701 -10,202 -9.07%
NP -27,642 12,640 7,912 26,086 17,668 21,883 6,147 -
-
NP to SH -27,642 12,640 7,912 26,086 17,668 21,883 6,147 -
-
Tax Rate - 32.51% 27.37% 26.44% 39.58% 23.44% 62.40% -
Total Cost 106,808 65,923 64,292 52,945 86,176 36,725 31,883 123.06%
-
Net Worth 1,777,148 1,722,509 1,656,575 1,664,535 1,791,684 1,877,461 1,643,381 5.33%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,777,148 1,722,509 1,656,575 1,664,535 1,791,684 1,877,461 1,643,381 5.33%
NOSH 1,242,761 1,239,215 1,236,250 1,242,190 1,244,225 1,243,352 1,254,489 -0.62%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -34.92% 16.09% 10.96% 33.01% 17.01% 37.34% 16.16% -
ROE -1.56% 0.73% 0.48% 1.57% 0.99% 1.17% 0.37% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.37 6.34 5.84 6.36 8.35 4.71 3.03 63.73%
EPS -2.22 1.02 0.64 2.10 1.42 1.76 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.39 1.34 1.34 1.44 1.51 1.31 5.98%
Adjusted Per Share Value based on latest NOSH - 1,242,190
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.38 6.33 5.82 6.37 8.37 4.72 3.06 62.84%
EPS -2.23 1.02 0.64 2.10 1.42 1.76 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4316 1.3876 1.3345 1.3409 1.4433 1.5124 1.3239 5.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.065 0.075 0.08 0.11 0.13 0.11 0.085 -
P/RPS 1.02 1.18 1.37 1.73 1.56 2.33 2.80 -48.83%
P/EPS -2.92 7.35 12.50 5.24 9.15 6.25 17.35 -
EY -34.22 13.60 8.00 19.09 10.92 16.00 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.06 0.08 0.09 0.07 0.06 -11.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 18/11/16 19/08/16 25/05/16 26/02/16 23/11/15 28/08/15 -
Price 0.075 0.07 0.08 0.095 0.105 0.13 0.065 -
P/RPS 1.18 1.10 1.37 1.49 1.26 2.76 2.14 -32.63%
P/EPS -3.37 6.86 12.50 4.52 7.39 7.39 13.27 -
EY -29.66 14.57 8.00 22.11 13.52 13.54 7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.05 0.06 0.07 0.07 0.09 0.05 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