[STONE] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 101.47%
YoY- 133.11%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 55,076 44,231 31,649 19,157 72,311 58,961 39,659 24.44%
PBT -4,028 -1,652 -1,884 431 -9,768 -5,392 -4,658 -9.22%
Tax -233 -310 -280 -280 -520 -548 -320 -19.04%
NP -4,261 -1,962 -2,164 151 -10,288 -5,940 -4,978 -9.84%
-
NP to SH -4,261 -1,962 -2,164 151 -10,288 -5,940 -4,978 -9.84%
-
Tax Rate - - - 64.97% - - - -
Total Cost 59,337 46,193 33,813 19,006 82,599 64,901 44,637 20.87%
-
Net Worth 3,443 5,744 553,814 7,857 6,922 11,265 12,227 -57.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 3,443 5,744 553,814 7,857 6,922 11,265 12,227 -57.00%
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -7.74% -4.44% -6.84% 0.79% -14.23% -10.07% -12.55% -
ROE -123.75% -34.15% -0.39% 1.92% -148.61% -52.73% -40.71% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 61.26 49.20 35.20 21.31 80.43 65.58 44.11 24.45%
EPS -4.74 -2.18 -2.41 0.17 -11.44 -6.61 -5.54 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0639 6.16 0.0874 0.077 0.1253 0.136 -57.00%
Adjusted Per Share Value based on latest NOSH - 89,905
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 61.26 49.20 35.20 21.31 80.43 65.58 44.11 24.45%
EPS -4.74 -2.18 -2.41 0.17 -11.44 -6.61 -5.54 -9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0383 0.0639 6.16 0.0874 0.077 0.1253 0.136 -57.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.245 0.275 0.26 0.07 0.28 0.35 0.36 -
P/RPS 0.40 0.56 0.74 0.33 0.35 0.53 0.82 -38.00%
P/EPS -5.17 -12.60 -10.80 41.68 -2.45 -5.30 -6.50 -14.14%
EY -19.34 -7.94 -9.26 2.40 -40.87 -18.88 -15.38 16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.40 4.30 0.04 0.80 3.64 2.79 2.65 79.91%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 29/08/16 -
Price 0.19 0.25 0.285 0.13 0.195 0.30 0.30 -
P/RPS 0.31 0.51 0.81 0.61 0.24 0.46 0.68 -40.73%
P/EPS -4.01 -11.46 -11.84 77.40 -1.70 -4.54 -5.42 -18.18%
EY -24.94 -8.73 -8.45 1.29 -58.68 -22.02 -18.46 22.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.96 3.91 0.05 1.49 2.53 2.39 2.21 71.33%

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