[CSL] YoY Quarter 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- 59.76%
YoY- -42.24%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 78,563 58,608 60,921 242,182 249,158 206,348 -17.54%
PBT 18,728 28,584 -26,203 71,209 99,754 52,856 -18.72%
Tax -6,088 -6,701 66,166 -20,470 -27,155 -18,393 -19.81%
NP 12,640 21,883 39,963 50,739 72,599 34,463 -18.15%
-
NP to SH 12,640 21,883 39,963 50,739 72,599 34,463 -18.15%
-
Tax Rate 32.51% 23.44% - 28.75% 27.22% 34.80% -
Total Cost 65,923 36,725 20,958 191,443 176,559 171,885 -17.42%
-
Net Worth 1,722,509 1,877,461 1,253,589 1,492,323 1,173,683 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - 21,779 - -
Div Payout % - - - - 30.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,722,509 1,877,461 1,253,589 1,492,323 1,173,683 0 -
NOSH 1,239,215 1,243,352 1,253,589 1,243,602 1,209,983 492,328 20.25%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.09% 37.34% 65.60% 20.95% 29.14% 16.70% -
ROE 0.73% 1.17% 3.19% 3.40% 6.19% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.34 4.71 4.86 19.47 20.59 41.91 -31.43%
EPS 1.02 1.76 3.22 4.08 6.00 7.00 -31.94%
DPS 0.00 0.00 0.00 0.00 1.80 0.00 -
NAPS 1.39 1.51 1.00 1.20 0.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,239,215
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.33 4.72 4.91 19.51 20.07 16.62 -17.53%
EPS 1.02 1.76 3.22 4.09 5.85 2.78 -18.15%
DPS 0.00 0.00 0.00 0.00 1.75 0.00 -
NAPS 1.3876 1.5124 1.0099 1.2022 0.9455 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 0.075 0.11 0.115 0.225 1.04 0.00 -
P/RPS 1.18 2.33 2.37 1.16 5.05 0.00 -
P/EPS 7.35 6.25 3.61 5.51 17.33 0.00 -
EY 13.60 16.00 27.72 18.13 5.77 0.00 -
DY 0.00 0.00 0.00 0.00 1.73 0.00 -
P/NAPS 0.05 0.07 0.12 0.19 1.07 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 18/11/16 23/11/15 14/11/14 25/11/13 19/12/12 - -
Price 0.07 0.13 0.09 0.195 0.73 0.00 -
P/RPS 1.10 2.76 1.85 1.00 3.55 0.00 -
P/EPS 6.86 7.39 2.82 4.78 12.17 0.00 -
EY 14.57 13.54 35.42 20.92 8.22 0.00 -
DY 0.00 0.00 0.00 0.00 2.47 0.00 -
P/NAPS 0.05 0.09 0.09 0.16 0.75 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