[STONE] YoY Annualized Quarter 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- 46.95%
YoY- -64.49%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 80,248 66,556 60,896 66,560 67,300 99,348 89,772 -1.70%
PBT -1,360 -444 -10,156 -2,584 -1,212 -180 -1,632 -2.76%
Tax 120 -224 132 -224 -308 -176 -248 -
NP -1,240 -668 -10,024 -2,808 -1,520 -356 -1,880 -6.19%
-
NP to SH -1,240 -668 -10,116 -2,928 -1,780 -356 -1,864 -6.06%
-
Tax Rate - - - - - - - -
Total Cost 81,488 67,224 70,920 69,368 68,820 99,704 91,652 -1.78%
-
Net Worth 13,398 14,326 17,545 29,292 35,216 7,627 49,954 -18.30%
Dividend
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 13,398 14,326 17,545 29,292 35,216 7,627 49,954 -18.30%
NOSH 42,000 42,000 41,985 42,068 42,019 71 41,981 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -1.55% -1.00% -16.46% -4.22% -2.26% -0.36% -2.09% -
ROE -9.26% -4.66% -57.66% -10.00% -5.05% -4.67% -3.73% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 191.07 158.47 145.04 158.22 160.16 139,533.70 213.83 -1.71%
EPS -2.96 -1.60 -24.08 -6.96 -4.16 -500.00 -4.44 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.319 0.3411 0.4179 0.6963 0.8381 107.13 1.1899 -18.30%
Adjusted Per Share Value based on latest NOSH - 42,068
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 89.26 74.03 67.73 74.03 74.86 110.50 99.85 -1.70%
EPS -1.38 -0.74 -11.25 -3.26 -1.98 -0.40 -2.07 -6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1593 0.1952 0.3258 0.3917 0.0848 0.5556 -18.30%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.67 0.30 0.21 0.41 0.11 0.20 0.33 -
P/RPS 0.35 0.19 0.14 0.26 0.07 0.00 0.15 13.90%
P/EPS -22.69 -18.86 -0.87 -5.89 -2.60 -0.04 -7.43 18.70%
EY -4.41 -5.30 -114.73 -16.98 -38.51 -2,500.00 -13.45 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.88 0.50 0.59 0.13 0.00 0.28 36.27%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/02/14 28/02/13 28/02/12 26/08/10 28/08/09 29/08/08 29/08/07 -
Price 0.695 0.23 0.22 0.40 0.11 0.10 0.30 -
P/RPS 0.36 0.15 0.15 0.25 0.07 0.00 0.14 15.61%
P/EPS -23.54 -14.46 -0.91 -5.75 -2.60 -0.02 -6.76 21.12%
EY -4.25 -6.92 -109.52 -17.40 -38.51 -5,000.00 -14.80 -17.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.67 0.53 0.57 0.13 0.00 0.25 39.47%

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