[CSL] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[CSL] CHINA STATIONERY LIMITED
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -318.69%
YoY- -256.45%
Quarter Report
Latest QR
Upcoming QR
CSL's Result
CSL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 79,166 103,844 36,308 203,218 224,960 237,632 187,099 -13.34%
PBT -18,803 29,242 21,986 46,550 52,477 96,474 64,929 -
Tax -8,839 -11,574 -5,897 -12,841 -19,239 -25,690 -16,209 -9.60%
NP -27,642 17,668 16,089 33,709 33,238 70,784 48,720 -
-
NP to SH -27,642 17,668 16,089 33,709 33,238 70,784 48,720 -
-
Tax Rate - 39.58% 26.82% 27.59% 36.66% 26.63% 24.96% -
Total Cost 106,808 86,176 20,219 169,509 191,722 166,848 138,379 -4.22%
-
Net Worth 1,777,148 1,791,684 1,485,877 1,579,720 1,085,774 73,396,441 63,335,995 -44.84%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,777,148 1,791,684 1,485,877 1,579,720 1,085,774 73,396,441 63,335,995 -44.84%
NOSH 1,242,761 1,244,225 1,238,230 1,243,874 1,107,933 86,348,751 54,133,331 -46.65%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -34.92% 17.01% 44.31% 16.59% 14.78% 29.79% 26.04% -
ROE -1.56% 0.99% 1.08% 2.13% 3.06% 0.10% 0.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.37 8.35 2.93 16.34 20.30 0.28 0.35 62.11%
EPS -2.22 1.42 1.29 2.71 3.00 11.00 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.44 1.20 1.27 0.98 0.85 1.17 3.39%
Adjusted Per Share Value based on latest NOSH - 1,242,761
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.38 8.37 2.92 16.37 18.12 19.14 15.07 -13.33%
EPS -2.23 1.42 1.30 2.72 2.68 5.70 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4316 1.4433 1.197 1.2726 0.8747 59.126 51.0216 -44.84%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - -
Price 0.065 0.13 0.08 0.20 0.75 0.00 0.00 -
P/RPS 1.02 1.56 2.73 1.22 3.69 0.00 0.00 -
P/EPS -2.92 9.15 6.16 7.38 25.00 0.00 0.00 -
EY -34.22 10.92 16.24 13.55 4.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.09 0.07 0.16 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 12/02/15 26/02/14 27/02/13 20/02/12 - -
Price 0.075 0.105 0.085 0.20 0.54 0.00 0.00 -
P/RPS 1.18 1.26 2.90 1.22 2.66 0.00 0.00 -
P/EPS -3.37 7.39 6.54 7.38 18.00 0.00 0.00 -
EY -29.66 13.52 15.29 13.55 5.56 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.07 0.07 0.16 0.55 0.00 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