[STONE] QoQ Quarter Result on 31-Dec-2011 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -78.73%
YoY- 29.87%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 16,247 17,040 14,386 15,224 17,786 17,116 13,292 14.27%
PBT -218 185 -3,339 -2,539 -1,410 -601 -3,565 -84.39%
Tax 184 -47 -27 33 -63 -144 -203 -
NP -34 138 -3,366 -2,506 -1,473 -745 -3,768 -95.62%
-
NP to SH -34 138 -3,399 -2,529 -1,415 -601 -3,784 -95.64%
-
Tax Rate - 25.41% - - - - - -
Total Cost 16,281 16,902 17,752 17,730 19,259 17,861 17,060 -3.05%
-
Net Worth 14,481 14,288 14,154 17,555 20,074 21,509 22,082 -24.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 14,481 14,288 14,154 17,555 20,074 21,509 22,082 -24.46%
NOSH 42,000 42,000 42,014 42,009 41,988 42,027 41,997 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.21% 0.81% -23.40% -16.46% -8.28% -4.35% -28.35% -
ROE -0.23% 0.97% -24.01% -14.41% -7.05% -2.79% -17.14% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 38.68 40.57 34.24 36.24 42.36 40.73 31.65 14.26%
EPS -0.08 0.33 -8.09 -6.02 -3.37 -1.43 -9.01 -95.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.3402 0.3369 0.4179 0.4781 0.5118 0.5258 -24.46%
Adjusted Per Share Value based on latest NOSH - 42,009
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.07 18.95 16.00 16.93 19.78 19.04 14.78 14.29%
EPS -0.04 0.15 -3.78 -2.81 -1.57 -0.67 -4.21 -95.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1589 0.1574 0.1953 0.2233 0.2393 0.2456 -24.44%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.17 0.28 0.22 0.21 0.28 0.38 0.50 -
P/RPS 0.44 0.69 0.64 0.58 0.66 0.93 1.58 -57.25%
P/EPS -210.00 85.22 -2.72 -3.49 -8.31 -26.57 -5.55 1019.63%
EY -0.48 1.17 -36.77 -28.67 -12.04 -3.76 -18.02 -91.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.82 0.65 0.50 0.59 0.74 0.95 -35.60%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 28/08/12 30/05/12 28/02/12 29/11/11 26/08/11 27/05/11 -
Price 0.17 0.20 0.25 0.22 0.50 0.25 0.26 -
P/RPS 0.44 0.49 0.73 0.61 1.18 0.61 0.82 -33.89%
P/EPS -210.00 60.87 -3.09 -3.65 -14.84 -17.48 -2.89 1627.78%
EY -0.48 1.64 -32.36 -27.36 -6.74 -5.72 -34.65 -94.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.74 0.53 1.05 0.49 0.49 0.00%

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