[STONE] QoQ TTM Result on 30-Sep-2011

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011
Profit Trend
QoQ- -0.45%
YoY- -34.68%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 64,436 64,512 63,418 64,975 63,347 62,871 63,839 0.62%
PBT -7,103 -7,889 -8,115 -9,241 -9,165 -9,210 -9,041 -14.86%
Tax -104 -201 -377 -376 -314 -226 23 -
NP -7,207 -8,090 -8,492 -9,617 -9,479 -9,436 -9,018 -13.89%
-
NP to SH -7,481 -7,944 -8,329 -9,406 -9,364 -9,495 -9,135 -12.47%
-
Tax Rate - - - - - - - -
Total Cost 71,643 72,602 71,910 74,592 72,826 72,307 72,857 -1.11%
-
Net Worth 0 14,154 17,555 20,074 21,509 22,082 24,308 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 14,154 17,555 20,074 21,509 22,082 24,308 -
NOSH 42,000 42,014 42,009 41,988 42,027 41,997 42,027 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -11.18% -12.54% -13.39% -14.80% -14.96% -15.01% -14.13% -
ROE 0.00% -56.12% -47.44% -46.86% -43.53% -43.00% -37.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 153.42 153.55 150.96 154.75 150.73 149.70 151.90 0.66%
EPS -17.81 -18.91 -19.83 -22.40 -22.28 -22.61 -21.74 -12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3369 0.4179 0.4781 0.5118 0.5258 0.5784 -
Adjusted Per Share Value based on latest NOSH - 41,988
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 71.67 71.76 70.54 72.27 70.46 69.93 71.01 0.61%
EPS -8.32 -8.84 -9.26 -10.46 -10.42 -10.56 -10.16 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1574 0.1953 0.2233 0.2393 0.2456 0.2704 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.28 0.22 0.21 0.28 0.38 0.50 0.57 -
P/RPS 0.18 0.14 0.14 0.18 0.25 0.33 0.38 -39.26%
P/EPS -1.57 -1.16 -1.06 -1.25 -1.71 -2.21 -2.62 -28.94%
EY -63.61 -85.94 -94.41 -80.01 -58.63 -45.22 -38.13 40.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.50 0.59 0.74 0.95 0.99 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 28/02/12 29/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.20 0.25 0.22 0.50 0.25 0.26 0.70 -
P/RPS 0.13 0.16 0.15 0.32 0.17 0.17 0.46 -56.96%
P/EPS -1.12 -1.32 -1.11 -2.23 -1.12 -1.15 -3.22 -50.57%
EY -89.06 -75.63 -90.12 -44.80 -89.12 -86.96 -31.05 102.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.74 0.53 1.05 0.49 0.49 1.21 -

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