[STONE] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -142.5%
YoY- 34.16%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,158 16,640 14,260 15,975 14,743 16,825 17,548 -5.34%
PBT -1,334 -646 -3,396 -1,508 -455 -303 -6,931 -66.63%
Tax -1 -56 46 46 -72 -77 -234 -97.35%
NP -1,335 -702 -3,350 -1,462 -527 -380 -7,165 -67.34%
-
NP to SH -1,373 -732 -3,424 -1,455 -600 -445 -7,209 -66.86%
-
Tax Rate - - - - - - - -
Total Cost 17,493 17,342 17,610 17,437 15,270 17,205 24,713 -20.55%
-
Net Worth 27,942 29,292 30,093 33,225 34,747 35,216 35,246 -14.33%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 27,942 29,292 30,093 33,225 34,747 35,216 35,246 -14.33%
NOSH 41,987 42,068 42,012 42,052 42,112 42,019 42,010 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -8.26% -4.22% -23.49% -9.15% -3.57% -2.26% -40.83% -
ROE -4.91% -2.50% -11.38% -4.38% -1.73% -1.26% -20.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.48 39.55 33.94 37.99 35.01 40.04 41.77 -5.31%
EPS -3.27 -1.74 -8.15 -3.46 -1.42 -1.04 -17.16 -66.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6655 0.6963 0.7163 0.7901 0.8251 0.8381 0.839 -14.29%
Adjusted Per Share Value based on latest NOSH - 42,052
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.97 18.51 15.86 17.77 16.40 18.71 19.52 -5.36%
EPS -1.53 -0.81 -3.81 -1.62 -0.67 -0.49 -8.02 -66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3108 0.3258 0.3347 0.3696 0.3865 0.3917 0.392 -14.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.22 0.41 0.45 0.16 0.12 0.11 0.20 -
P/RPS 0.57 1.04 1.33 0.42 0.34 0.27 0.48 12.12%
P/EPS -6.73 -23.56 -5.52 -4.62 -8.42 -10.39 -1.17 220.69%
EY -14.86 -4.24 -18.11 -21.63 -11.87 -9.63 -85.80 -68.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.59 0.63 0.20 0.15 0.13 0.24 23.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 26/05/10 11/02/10 26/11/09 28/08/09 28/05/09 -
Price 0.63 0.40 0.40 0.44 0.10 0.11 0.11 -
P/RPS 1.64 1.01 1.18 1.16 0.29 0.27 0.26 241.00%
P/EPS -19.27 -22.99 -4.91 -12.72 -7.02 -10.39 -0.64 865.83%
EY -5.19 -4.35 -20.37 -7.86 -14.25 -9.63 -156.00 -89.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.57 0.56 0.56 0.12 0.13 0.13 276.12%

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