[STONE] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -4.84%
YoY- 40.15%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 62,871 63,839 63,033 61,618 61,803 65,091 71,269 -8.02%
PBT -9,210 -9,041 -6,884 -6,005 -5,662 -9,197 -9,696 -3.37%
Tax -226 23 35 -36 -57 -337 -562 -45.54%
NP -9,436 -9,018 -6,849 -6,041 -5,719 -9,534 -10,258 -5.42%
-
NP to SH -9,495 -9,135 -6,984 -6,211 -5,924 -9,709 -10,464 -6.27%
-
Tax Rate - - - - - - - -
Total Cost 72,307 72,857 69,882 67,659 67,522 74,625 81,527 -7.69%
-
Net Worth 22,082 24,308 27,942 29,292 30,093 33,225 34,747 -26.10%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 22,082 24,308 27,942 29,292 30,093 33,225 34,747 -26.10%
NOSH 41,997 42,027 41,987 42,068 42,012 42,052 42,112 -0.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -15.01% -14.13% -10.87% -9.80% -9.25% -14.65% -14.39% -
ROE -43.00% -37.58% -24.99% -21.20% -19.69% -29.22% -30.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 149.70 151.90 150.12 146.47 147.11 154.79 169.23 -7.85%
EPS -22.61 -21.74 -16.63 -14.76 -14.10 -23.09 -24.85 -6.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5258 0.5784 0.6655 0.6963 0.7163 0.7901 0.8251 -25.96%
Adjusted Per Share Value based on latest NOSH - 42,068
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 69.93 71.01 70.11 68.54 68.74 72.40 79.27 -8.02%
EPS -10.56 -10.16 -7.77 -6.91 -6.59 -10.80 -11.64 -6.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2456 0.2704 0.3108 0.3258 0.3347 0.3696 0.3865 -26.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.50 0.57 0.22 0.41 0.45 0.16 0.12 -
P/RPS 0.33 0.38 0.15 0.28 0.31 0.10 0.07 181.41%
P/EPS -2.21 -2.62 -1.32 -2.78 -3.19 -0.69 -0.48 177.01%
EY -45.22 -38.13 -75.61 -36.01 -31.33 -144.30 -207.06 -63.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.33 0.59 0.63 0.20 0.15 242.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 26/11/10 26/08/10 26/05/10 11/02/10 26/11/09 -
Price 0.26 0.70 0.63 0.40 0.40 0.44 0.10 -
P/RPS 0.17 0.46 0.42 0.27 0.27 0.28 0.06 100.35%
P/EPS -1.15 -3.22 -3.79 -2.71 -2.84 -1.91 -0.40 102.31%
EY -86.96 -31.05 -26.40 -36.91 -35.25 -52.47 -248.48 -50.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 1.21 0.95 0.57 0.56 0.56 0.12 155.69%

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