[STONE] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -96.75%
YoY- -92.79%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 65,091 71,269 80,434 88,446 90,814 89,194 86,332 -17.11%
PBT -9,197 -9,696 -9,680 -9,422 -5,577 -5,016 -5,792 35.99%
Tax -337 -562 -549 -516 254 492 667 -
NP -9,534 -10,258 -10,229 -9,938 -5,323 -4,524 -5,125 51.08%
-
NP to SH -9,709 -10,464 -10,378 -10,058 -5,112 -4,299 -4,872 58.16%
-
Tax Rate - - - - - - - -
Total Cost 74,625 81,527 90,663 98,384 96,137 93,718 91,457 -12.64%
-
Net Worth 33,225 34,747 35,216 35,246 42,359 44,646 7,627 166.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 33,225 34,747 35,216 35,246 42,359 44,646 7,627 166.01%
NOSH 42,052 42,112 42,019 42,010 42,015 42,131 71 6871.11%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -14.65% -14.39% -12.72% -11.24% -5.86% -5.07% -5.94% -
ROE -29.22% -30.11% -29.47% -28.54% -12.07% -9.63% -63.87% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 154.79 169.23 191.42 210.53 216.15 211.71 121,252.81 -98.80%
EPS -23.09 -24.85 -24.70 -23.94 -12.17 -10.20 -6,842.70 -97.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7901 0.8251 0.8381 0.839 1.0082 1.0597 107.13 -96.17%
Adjusted Per Share Value based on latest NOSH - 42,010
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.40 79.27 89.47 98.38 101.01 99.21 96.03 -17.12%
EPS -10.80 -11.64 -11.54 -11.19 -5.69 -4.78 -5.42 58.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3696 0.3865 0.3917 0.392 0.4712 0.4966 0.0848 166.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.16 0.12 0.11 0.20 0.20 0.20 0.20 -
P/RPS 0.10 0.07 0.06 0.09 0.09 0.09 0.00 -
P/EPS -0.69 -0.48 -0.45 -0.84 -1.64 -1.96 0.00 -
EY -144.30 -207.06 -224.53 -119.71 -60.84 -51.02 -34,213.48 -97.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.13 0.24 0.20 0.19 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 26/11/09 28/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.44 0.10 0.11 0.11 0.20 0.18 0.10 -
P/RPS 0.28 0.06 0.06 0.05 0.09 0.09 0.00 -
P/EPS -1.91 -0.40 -0.45 -0.46 -1.64 -1.76 0.00 -
EY -52.47 -248.48 -224.53 -217.65 -60.84 -56.69 -68,426.97 -99.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.12 0.13 0.13 0.20 0.17 0.00 -

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