[STONE] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -135.33%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 16,781 16,158 16,640 14,260 15,975 14,743 16,825 -0.17%
PBT -3,665 -1,334 -646 -3,396 -1,508 -455 -303 424.54%
Tax 34 -1 -56 46 46 -72 -77 -
NP -3,631 -1,335 -702 -3,350 -1,462 -527 -380 348.44%
-
NP to SH -3,606 -1,373 -732 -3,424 -1,455 -600 -445 301.90%
-
Tax Rate - - - - - - - -
Total Cost 20,412 17,493 17,342 17,610 17,437 15,270 17,205 12.03%
-
Net Worth 24,308 27,942 29,292 30,093 33,225 34,747 35,216 -21.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 24,308 27,942 29,292 30,093 33,225 34,747 35,216 -21.84%
NOSH 42,027 41,987 42,068 42,012 42,052 42,112 42,019 0.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -21.64% -8.26% -4.22% -23.49% -9.15% -3.57% -2.26% -
ROE -14.83% -4.91% -2.50% -11.38% -4.38% -1.73% -1.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.93 38.48 39.55 33.94 37.99 35.01 40.04 -0.18%
EPS -8.58 -3.27 -1.74 -8.15 -3.46 -1.42 -1.04 306.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5784 0.6655 0.6963 0.7163 0.7901 0.8251 0.8381 -21.85%
Adjusted Per Share Value based on latest NOSH - 42,012
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 18.67 17.97 18.51 15.86 17.77 16.40 18.71 -0.14%
EPS -4.01 -1.53 -0.81 -3.81 -1.62 -0.67 -0.49 304.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.3108 0.3258 0.3347 0.3696 0.3865 0.3917 -21.83%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.22 0.41 0.45 0.16 0.12 0.11 -
P/RPS 1.43 0.57 1.04 1.33 0.42 0.34 0.27 202.92%
P/EPS -6.64 -6.73 -23.56 -5.52 -4.62 -8.42 -10.39 -25.74%
EY -15.05 -14.86 -4.24 -18.11 -21.63 -11.87 -9.63 34.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.33 0.59 0.63 0.20 0.15 0.13 285.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 26/05/10 11/02/10 26/11/09 28/08/09 -
Price 0.70 0.63 0.40 0.40 0.44 0.10 0.11 -
P/RPS 1.75 1.64 1.01 1.18 1.16 0.29 0.27 246.44%
P/EPS -8.16 -19.27 -22.99 -4.91 -12.72 -7.02 -10.39 -14.83%
EY -12.26 -5.19 -4.35 -20.37 -7.86 -14.25 -9.63 17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.95 0.57 0.56 0.56 0.12 0.13 340.68%

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