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

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -66.26%
YoY- -71.99%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 15,224 97,561 79,775 62,875 49,582 32,801 16,640 -5.74%
PBT -2,539 -11,101 -9,691 -9,210 -5,644 -1,982 -646 148.42%
Tax 33 -274 -211 -223 -21 -55 -56 -
NP -2,506 -11,375 -9,902 -9,433 -5,665 -2,037 -702 133.03%
-
NP to SH -2,529 -11,326 -9,911 -9,492 -5,709 -2,105 -732 128.02%
-
Tax Rate - - - - - - - -
Total Cost 17,730 108,936 89,677 72,308 55,247 34,838 17,342 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 -14.41% -52.64% -46.08% -42.96% -23.48% -7.51% -2.50% -
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 36.26 216.80 189.81 149.64 117.94 77.91 39.55 -5.61%
EPS -6.02 -26.97 -23.60 -22.59 -13.58 -5.00 -1.74 128.23%
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 16.93 108.52 88.73 69.93 55.15 36.48 18.51 -5.75%
EPS -2.81 -12.60 -11.02 -10.56 -6.35 -2.34 -0.81 128.64%
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 0.58 0.13 0.20 0.33 0.48 0.28 1.04 -32.17%
P/EPS -3.49 -1.11 -1.61 -2.21 -4.20 -4.40 -23.56 -71.90%
EY -28.68 -89.89 -62.06 -45.18 -23.82 -22.73 -4.24 256.42%
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 0.61 0.23 0.13 0.17 0.59 0.81 1.01 -28.48%
P/EPS -3.65 -1.99 -1.06 -1.15 -5.15 -12.60 -22.99 -70.58%
EY -27.38 -50.34 -94.33 -86.88 -19.40 -7.94 -4.35 239.76%
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