[STONE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- -132.19%
YoY- 38.14%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 16,639 62,897 46,650 29,610 15,224 97,561 79,775 -64.66%
PBT -111 -5,911 -5,693 -5,878 -2,539 -11,101 -9,691 -94.84%
Tax -56 143 -41 6 33 -274 -211 -58.53%
NP -167 -5,768 -5,734 -5,872 -2,506 -11,375 -9,902 -93.34%
-
NP to SH -167 -5,814 -5,790 -5,872 -2,529 -11,326 -9,911 -93.34%
-
Tax Rate - - - - - - - -
Total Cost 16,806 68,665 52,384 35,482 17,730 108,936 89,677 -67.08%
-
Net Worth 14,326 14,495 0 14,493 17,545 21,514 21,509 -23.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 14,326 14,495 0 14,493 17,545 21,514 21,509 -23.63%
NOSH 42,000 42,003 42,001 41,997 41,985 44,999 42,027 -0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.00% -9.17% -12.29% -19.83% -16.46% -11.66% -12.41% -
ROE -1.17% -40.11% 0.00% -40.51% -14.41% -52.64% -46.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 39.62 149.74 111.07 70.50 36.26 216.80 189.81 -64.64%
EPS -0.40 -13.84 -13.79 -14.11 -6.02 -26.97 -23.60 -93.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.3451 0.00 0.3451 0.4179 0.4781 0.5118 -23.60%
Adjusted Per Share Value based on latest NOSH - 42,014
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.51 69.96 51.89 32.93 16.93 108.52 88.73 -64.65%
EPS -0.19 -6.47 -6.44 -6.53 -2.81 -12.60 -11.02 -93.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1612 0.00 0.1612 0.1952 0.2393 0.2393 -23.66%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.30 0.17 0.28 0.22 0.21 0.28 0.38 -
P/RPS 0.76 0.11 0.25 0.31 0.58 0.13 0.20 142.53%
P/EPS -75.45 -1.23 -2.03 -1.57 -3.49 -1.11 -1.61 1184.77%
EY -1.33 -81.42 -49.23 -63.55 -28.68 -89.89 -62.06 -92.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.00 0.64 0.50 0.59 0.74 12.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 28/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.23 0.17 0.20 0.25 0.22 0.50 0.25 -
P/RPS 0.58 0.11 0.18 0.35 0.61 0.23 0.13 169.78%
P/EPS -57.84 -1.23 -1.45 -1.79 -3.65 -1.99 -1.06 1321.29%
EY -1.73 -81.42 -68.93 -55.93 -27.38 -50.34 -94.33 -92.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.49 0.00 0.72 0.53 1.05 0.49 23.07%

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