[STONE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -196.64%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 58,978 43,713 21,381 80,898 61,268 39,895 20,062 105.62%
PBT -5,739 -1,488 -857 -2,536 -700 -590 -340 561.43%
Tax -616 -82 -61 -727 -400 -225 30 -
NP -6,355 -1,570 -918 -3,263 -1,100 -815 -310 653.19%
-
NP to SH -6,355 -1,570 -918 -3,263 -1,100 -815 -310 653.19%
-
Tax Rate - - - - - - - -
Total Cost 65,333 45,283 22,299 84,161 62,368 40,710 20,372 117.93%
-
Net Worth 17,981 11,586 12,778 13,157 15,319 15,606 13,398 21.73%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 17,981 11,586 12,778 13,157 15,319 15,606 13,398 21.73%
NOSH 89,905 46,200 46,200 46,200 46,200 46,200 42,000 66.32%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -10.78% -3.59% -4.29% -4.03% -1.80% -2.04% -1.55% -
ROE -35.34% -13.55% -7.18% -24.80% -7.18% -5.22% -2.31% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 65.60 94.62 46.28 175.10 132.61 86.35 47.77 23.61%
EPS -0.07 -3.40 -1.99 -7.70 -2.48 -1.88 -0.74 -79.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.2508 0.2766 0.2848 0.3316 0.3378 0.319 -26.80%
Adjusted Per Share Value based on latest NOSH - 46,200
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 65.60 48.62 23.78 89.98 68.15 44.37 22.31 105.64%
EPS -0.07 -1.75 -1.02 -3.63 -1.22 -0.91 -0.34 -65.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1289 0.1421 0.1464 0.1704 0.1736 0.149 21.74%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.245 0.90 0.95 1.10 0.355 0.67 0.67 -
P/RPS 0.37 0.95 2.05 0.63 0.27 0.78 1.40 -58.91%
P/EPS -3.47 -26.48 -47.81 -15.57 -14.91 -37.98 -90.77 -88.71%
EY -28.85 -3.78 -2.09 -6.42 -6.71 -2.63 -1.10 788.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 3.59 3.43 3.86 1.07 1.98 2.10 -30.06%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 28/08/14 30/05/14 28/02/14 -
Price 0.215 0.40 0.91 0.95 0.81 0.305 0.695 -
P/RPS 0.33 0.42 1.97 0.54 0.61 0.35 1.45 -62.82%
P/EPS -3.04 -11.77 -45.80 -13.45 -34.02 -17.29 -94.16 -89.92%
EY -32.88 -8.50 -2.18 -7.43 -2.94 -5.78 -1.06 893.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.59 3.29 3.34 2.44 0.90 2.18 -37.47%

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