[STONE] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 38.72%
YoY- 55.12%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 67,051 65,111 65,428 64,312 62,897 64,436 64,512 2.60%
PBT -4,319 -2,621 -1,228 -3,483 -5,911 -7,103 -7,889 -33.05%
Tax -253 5 16 54 143 -104 -201 16.56%
NP -4,572 -2,616 -1,212 -3,429 -5,768 -7,207 -8,090 -31.62%
-
NP to SH -4,572 -2,616 -1,488 -3,738 -6,100 -7,481 -7,944 -30.78%
-
Tax Rate - - - - - - - -
Total Cost 71,623 67,727 66,640 67,741 68,665 71,643 72,602 -0.90%
-
Net Worth 13,200 11,911 13,175 14,326 14,494 0 14,154 -4.54%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 13,200 11,911 13,175 14,326 14,494 0 14,154 -4.54%
NOSH 42,000 42,000 42,000 42,000 42,000 42,000 42,014 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -6.82% -4.02% -1.85% -5.33% -9.17% -11.18% -12.54% -
ROE -34.63% -21.96% -11.29% -26.09% -42.09% 0.00% -56.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 159.65 155.03 155.78 153.12 149.75 153.42 153.55 2.62%
EPS -10.89 -6.23 -3.54 -8.90 -14.52 -17.81 -18.91 -30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.2836 0.3137 0.3411 0.3451 0.00 0.3369 -4.51%
Adjusted Per Share Value based on latest NOSH - 42,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.58 72.42 72.77 71.53 69.96 71.67 71.76 2.60%
EPS -5.09 -2.91 -1.66 -4.16 -6.78 -8.32 -8.84 -30.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1325 0.1465 0.1593 0.1612 0.00 0.1574 -4.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.685 0.46 0.235 0.30 0.17 0.28 0.22 -
P/RPS 0.43 0.30 0.15 0.20 0.11 0.18 0.14 111.15%
P/EPS -6.29 -7.39 -6.63 -3.37 -1.17 -1.57 -1.16 208.32%
EY -15.89 -13.54 -15.08 -29.67 -85.43 -63.61 -85.94 -67.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 1.62 0.75 0.88 0.49 0.00 0.65 123.89%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 28/08/13 28/05/13 28/02/13 28/11/12 28/08/12 30/05/12 -
Price 0.635 0.68 0.29 0.23 0.17 0.20 0.25 -
P/RPS 0.40 0.44 0.19 0.15 0.11 0.13 0.16 84.09%
P/EPS -5.83 -10.92 -8.19 -2.58 -1.17 -1.12 -1.32 168.94%
EY -17.14 -9.16 -12.22 -38.70 -85.43 -89.06 -75.63 -62.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.40 0.92 0.67 0.49 0.00 0.74 95.20%

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