[CSL] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -17.94%
YoY- 107.25%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 306,076 295,610 156,354 444,876 985,390 1,002,768 767,490 -14.19%
PBT 25,416 89,636 58,044 -386,402 339,360 343,960 308,434 -34.00%
Tax -6,984 -23,904 -27,168 -39,264 -99,630 -96,596 -85,030 -34.04%
NP 18,432 65,732 30,876 -425,666 239,730 247,364 223,404 -33.99%
-
NP to SH 18,432 65,732 30,876 -425,666 239,730 247,364 223,404 -33.99%
-
Tax Rate 27.48% 26.67% 46.81% - 29.36% 28.08% 27.57% -
Total Cost 287,644 229,878 125,478 870,542 745,660 755,404 544,086 -10.06%
-
Net Worth 1,756,021 1,668,198 1,630,949 1,317,005 1,417,490 110,189,420 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - 39,789 4,047,774 - -
Div Payout % - - - - 16.60% 1,636.36% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,756,021 1,668,198 1,630,949 1,317,005 1,417,490 110,189,420 0 -
NOSH 1,245,405 1,244,924 1,244,999 1,242,457 1,243,412 112,438,182 53,191,430 -46.48%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.02% 22.24% 19.75% -95.68% 24.33% 24.67% 29.11% -
ROE 1.05% 3.94% 1.89% -32.32% 16.91% 0.22% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.58 23.75 12.56 35.81 79.25 0.89 1.44 60.39%
EPS 1.48 5.28 2.48 -34.26 19.28 0.22 0.42 23.33%
DPS 0.00 0.00 0.00 0.00 3.20 3.60 0.00 -
NAPS 1.41 1.34 1.31 1.06 1.14 0.98 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,254,489
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.66 23.81 12.60 35.84 79.38 80.78 61.83 -14.19%
EPS 1.48 5.30 2.49 -34.29 19.31 19.93 18.00 -34.03%
DPS 0.00 0.00 0.00 0.00 3.21 326.08 0.00 -
NAPS 1.4146 1.3439 1.3138 1.0609 1.1419 88.7654 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 0.06 0.08 0.085 0.12 0.285 1.42 0.00 -
P/RPS 0.24 0.34 0.68 0.34 0.36 159.22 0.00 -
P/EPS 4.05 1.52 3.43 -0.35 1.48 645.45 0.00 -
EY 24.67 66.00 29.18 -285.50 67.65 0.15 0.00 -
DY 0.00 0.00 0.00 0.00 11.23 2.54 0.00 -
P/NAPS 0.04 0.06 0.06 0.11 0.25 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 18/08/17 19/08/16 28/08/15 28/08/14 22/08/13 24/08/12 - -
Price 0.04 0.08 0.065 0.13 0.24 1.12 0.00 -
P/RPS 0.16 0.34 0.52 0.36 0.30 125.58 0.00 -
P/EPS 2.70 1.52 2.62 -0.38 1.24 509.09 0.00 -
EY 37.00 66.00 38.15 -263.54 80.33 0.20 0.00 -
DY 0.00 0.00 0.00 0.00 13.33 3.21 0.00 -
P/NAPS 0.03 0.06 0.05 0.12 0.21 1.14 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