[STONE] QoQ TTM Result on 30-Jun-2016 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 34.64%
YoY- 9.42%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 64,501 68,191 72,411 76,473 72,267 77,475 75,479 -9.93%
PBT -6,694 -8,885 -9,468 -7,103 -10,918 -7,043 -7,748 -9.28%
Tax -480 -496 -520 -691 -934 -939 -696 -21.92%
NP -7,174 -9,381 -9,988 -7,794 -11,852 -7,982 -8,444 -10.28%
-
NP to SH -7,174 -9,381 -9,988 -7,657 -11,715 -7,845 -8,307 -9.30%
-
Tax Rate - - - - - - - -
Total Cost 71,675 77,572 82,399 84,267 84,119 85,457 83,923 -9.97%
-
Net Worth 553,814 7,857 6,922 11,209 12,226 16,657 17,207 909.69%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 553,814 7,857 6,922 11,209 12,226 16,657 17,207 909.69%
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -11.12% -13.76% -13.79% -10.19% -16.40% -10.30% -11.19% -
ROE -1.30% -119.39% -144.28% -68.31% -95.82% -47.10% -48.27% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 71.74 75.85 80.54 85.48 80.39 86.65 83.95 -9.93%
EPS -7.98 -10.43 -11.11 -8.56 -13.03 -8.77 -9.24 -9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.16 0.0874 0.077 0.1253 0.136 0.1863 0.1914 909.66%
Adjusted Per Share Value based on latest NOSH - 89,905
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 71.74 75.85 80.54 85.06 80.38 86.17 83.95 -9.93%
EPS -7.98 -10.43 -11.11 -8.52 -13.03 -8.73 -9.24 -9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.16 0.0874 0.077 0.1247 0.136 0.1853 0.1914 909.66%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.26 0.07 0.28 0.35 0.36 0.405 0.25 -
P/RPS 0.36 0.09 0.35 0.41 0.45 0.47 0.30 12.91%
P/EPS -3.26 -0.67 -2.52 -4.09 -2.76 -4.62 -2.71 13.09%
EY -30.69 -149.06 -39.68 -24.45 -36.20 -21.66 -36.96 -11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.80 3.64 2.79 2.65 2.17 1.31 -90.21%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 29/08/16 29/02/16 30/11/15 -
Price 0.285 0.13 0.195 0.30 0.30 0.38 0.35 -
P/RPS 0.40 0.17 0.24 0.35 0.37 0.44 0.42 -3.19%
P/EPS -3.57 -1.25 -1.76 -3.51 -2.30 -4.33 -3.79 -3.90%
EY -28.00 -80.26 -56.97 -28.53 -43.44 -23.09 -26.40 3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 1.49 2.53 2.39 2.21 2.04 1.83 -90.90%

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