[CSL] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -11.94%
YoY- 27.33%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 311,927 305,841 308,964 333,642 313,687 279,513 241,128 18.74%
PBT 12,982 33,735 46,282 98,175 108,031 113,486 90,854 -72.70%
Tax -18,511 -24,028 -27,286 -30,021 -30,634 -37,854 -31,902 -30.45%
NP -5,529 9,707 18,996 68,154 77,397 75,632 58,952 -
-
NP to SH -5,529 9,707 18,996 68,154 77,397 75,632 58,952 -
-
Tax Rate 142.59% 71.23% 58.96% 30.58% 28.36% 33.36% 35.11% -
Total Cost 317,456 296,134 289,968 265,488 236,290 203,881 182,176 44.85%
-
Net Worth 1,750,311 1,779,237 1,777,148 1,722,509 1,656,575 1,664,535 1,244,225 25.57%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,750,311 1,779,237 1,777,148 1,722,509 1,656,575 1,664,535 1,244,225 25.57%
NOSH 1,241,355 1,244,222 1,242,761 1,239,215 1,236,250 1,242,190 1,244,225 -0.15%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -1.77% 3.17% 6.15% 20.43% 24.67% 27.06% 24.45% -
ROE -0.32% 0.55% 1.07% 3.96% 4.67% 4.54% 4.74% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.13 24.58 24.86 26.92 25.37 22.50 19.38 18.93%
EPS -0.45 0.78 1.53 5.50 6.26 6.09 4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.43 1.43 1.39 1.34 1.34 1.00 25.76%
Adjusted Per Share Value based on latest NOSH - 1,239,215
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 25.13 24.64 24.89 26.88 25.27 22.52 19.42 18.76%
EPS -0.45 0.78 1.53 5.49 6.23 6.09 4.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.4333 1.4316 1.3876 1.3345 1.3409 1.0023 25.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.06 0.085 0.065 0.075 0.08 0.11 0.13 -
P/RPS 0.24 0.35 0.26 0.28 0.32 0.49 0.67 -49.59%
P/EPS -13.47 10.90 4.25 1.36 1.28 1.81 2.74 -
EY -7.42 9.18 23.52 73.33 78.26 55.35 36.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.06 0.05 0.05 0.06 0.08 0.13 -54.45%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 25/05/17 27/02/17 18/11/16 19/08/16 25/05/16 26/02/16 -
Price 0.04 0.08 0.075 0.07 0.08 0.095 0.105 -
P/RPS 0.16 0.33 0.30 0.26 0.32 0.42 0.54 -55.58%
P/EPS -8.98 10.25 4.91 1.27 1.28 1.56 2.22 -
EY -11.14 9.75 20.38 78.57 78.26 64.09 45.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.06 0.05 0.05 0.06 0.07 0.11 -57.97%

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