[STONE] QoQ Annualized Quarter Result on 31-Dec-2011 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -26.53%
YoY- -32.9%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 62,897 62,200 29,610 60,896 68,866 68,378 62,875 0.02%
PBT -5,911 -7,590 -5,878 -10,156 -7,836 -8,306 -9,210 -25.53%
Tax 143 -54 6 132 -193 -180 -223 -
NP -5,768 -7,645 -5,872 -10,024 -8,029 -8,487 -9,433 -27.89%
-
NP to SH -5,814 -7,720 -5,872 -10,116 -7,994 -8,495 -9,492 -27.81%
-
Tax Rate - - - - - - - -
Total Cost 68,665 69,845 35,482 70,920 76,895 76,865 72,308 -3.37%
-
Net Worth 14,495 0 14,493 17,545 21,514 21,509 22,093 -24.43%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 14,495 0 14,493 17,545 21,514 21,509 22,093 -24.43%
NOSH 42,003 42,001 41,997 41,985 44,999 42,027 42,018 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -9.17% -12.29% -19.83% -16.46% -11.66% -12.41% -15.00% -
ROE -40.11% 0.00% -40.51% -57.66% -37.16% -39.49% -42.96% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 149.74 148.09 70.50 145.04 153.04 162.70 149.64 0.04%
EPS -13.84 -18.39 -14.11 -24.08 -19.04 -20.23 -22.59 -27.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3451 0.00 0.3451 0.4179 0.4781 0.5118 0.5258 -24.41%
Adjusted Per Share Value based on latest NOSH - 42,009
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 69.96 69.18 32.93 67.73 76.60 76.06 69.93 0.02%
EPS -6.47 -8.59 -6.53 -11.25 -8.89 -9.45 -10.56 -27.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.00 0.1612 0.1952 0.2393 0.2393 0.2457 -24.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.28 0.22 0.21 0.28 0.38 0.50 -
P/RPS 0.11 0.19 0.31 0.14 0.18 0.23 0.33 -51.82%
P/EPS -1.23 -1.52 -1.57 -0.87 -1.58 -1.88 -2.21 -32.26%
EY -81.42 -65.64 -63.55 -114.73 -63.45 -53.19 -45.18 47.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.64 0.50 0.59 0.74 0.95 -35.60%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 30/05/12 28/02/12 29/11/11 26/08/11 27/05/11 -
Price 0.17 0.20 0.25 0.22 0.50 0.25 0.26 -
P/RPS 0.11 0.14 0.35 0.15 0.33 0.15 0.17 -25.13%
P/EPS -1.23 -1.09 -1.79 -0.91 -2.81 -1.24 -1.15 4.57%
EY -81.42 -91.90 -55.93 -109.52 -35.53 -80.85 -86.88 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.72 0.53 1.05 0.49 0.49 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