[STONE] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -24.7%
YoY- -71.99%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 60,896 68,866 68,378 62,875 66,109 65,602 66,560 -5.74%
PBT -10,156 -7,836 -8,306 -9,210 -7,525 -3,964 -2,584 148.42%
Tax 132 -193 -180 -223 -28 -110 -224 -
NP -10,024 -8,029 -8,487 -9,433 -7,553 -4,074 -2,808 133.03%
-
NP to SH -10,116 -7,994 -8,495 -9,492 -7,612 -4,210 -2,928 128.02%
-
Tax Rate - - - - - - - -
Total Cost 70,920 76,895 76,865 72,308 73,662 69,676 69,368 1.48%
-
Net Worth 17,545 21,514 21,509 22,093 24,315 28,017 29,292 -28.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 17,545 21,514 21,509 22,093 24,315 28,017 29,292 -28.87%
NOSH 41,985 44,999 42,027 42,018 42,039 42,100 42,068 -0.13%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -16.46% -11.66% -12.41% -15.00% -11.43% -6.21% -4.22% -
ROE -57.66% -37.16% -39.49% -42.96% -31.30% -15.03% -10.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 145.04 153.04 162.70 149.64 157.25 155.82 158.22 -5.61%
EPS -24.08 -19.04 -20.23 -22.59 -18.11 -10.00 -6.96 128.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4179 0.4781 0.5118 0.5258 0.5784 0.6655 0.6963 -28.78%
Adjusted Per Share Value based on latest NOSH - 41,997
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 67.73 76.60 76.06 69.93 73.53 72.97 74.03 -5.74%
EPS -11.25 -8.89 -9.45 -10.56 -8.47 -4.68 -3.26 127.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1952 0.2393 0.2393 0.2457 0.2705 0.3116 0.3258 -28.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.21 0.28 0.38 0.50 0.57 0.22 0.41 -
P/RPS 0.14 0.18 0.23 0.33 0.36 0.14 0.26 -33.73%
P/EPS -0.87 -1.58 -1.88 -2.21 -3.15 -2.20 -5.89 -71.95%
EY -114.73 -63.45 -53.19 -45.18 -31.77 -45.45 -16.98 256.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.59 0.74 0.95 0.99 0.33 0.59 -10.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 27/05/11 28/02/11 26/11/10 26/08/10 -
Price 0.22 0.50 0.25 0.26 0.70 0.63 0.40 -
P/RPS 0.15 0.33 0.15 0.17 0.45 0.40 0.25 -28.79%
P/EPS -0.91 -2.81 -1.24 -1.15 -3.87 -6.30 -5.75 -70.64%
EY -109.52 -35.53 -80.85 -86.88 -25.87 -15.87 -17.40 239.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 1.05 0.49 0.49 1.21 0.95 0.57 -4.72%

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