[STONE] YoY Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 24.69%
YoY- 27.28%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 76,390 80,898 67,051 62,897 62,875 61,759 88,537 -2.24%
PBT -7,750 -2,536 -4,319 -5,911 -9,210 -5,746 -9,371 -2.87%
Tax -759 -727 -253 143 -223 17 -866 -2.00%
NP -8,509 -3,263 -4,572 -5,768 -9,433 -5,729 -10,237 -2.80%
-
NP to SH -8,509 -3,263 -4,572 -5,814 -9,492 -5,519 -10,075 -2.56%
-
Tax Rate - - - - - - - -
Total Cost 84,899 84,161 71,623 68,665 72,308 67,488 98,774 -2.30%
-
Net Worth 17,342 13,157 13,195 14,495 22,093 29,903 35,491 -10.42%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 17,342 13,157 13,195 14,495 22,093 29,903 35,491 -10.42%
NOSH 89,905 46,200 41,983 42,003 42,018 41,987 41,991 12.41%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -11.14% -4.03% -6.82% -9.17% -15.00% -9.28% -11.56% -
ROE -49.06% -24.80% -34.65% -40.11% -42.96% -18.46% -28.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 84.97 175.10 159.71 149.74 149.64 147.09 210.84 -13.04%
EPS -9.31 -7.70 -10.89 -13.84 -22.59 -13.11 -23.99 -13.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.2848 0.3143 0.3451 0.5258 0.7122 0.8452 -20.31%
Adjusted Per Share Value based on latest NOSH - 42,000
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 84.97 89.98 74.58 69.96 69.93 68.69 98.48 -2.24%
EPS -9.31 -3.63 -5.09 -6.47 -10.56 -6.14 -11.21 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.1464 0.1468 0.1612 0.2457 0.3326 0.3948 -10.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 31/03/11 31/03/10 31/03/09 -
Price 0.25 1.10 0.685 0.17 0.50 0.45 0.20 -
P/RPS 0.29 0.63 0.43 0.11 0.33 0.31 0.09 19.70%
P/EPS -2.64 -15.57 -6.29 -1.23 -2.21 -3.42 -0.83 19.47%
EY -37.86 -6.42 -15.90 -81.42 -45.18 -29.21 -119.96 -16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 3.86 2.18 0.49 0.95 0.63 0.24 29.66%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/11/15 28/11/14 29/11/13 28/11/12 27/05/11 26/05/10 28/05/09 -
Price 0.35 0.95 0.635 0.17 0.26 0.40 0.11 -
P/RPS 0.41 0.54 0.40 0.11 0.17 0.27 0.05 38.19%
P/EPS -3.70 -13.45 -5.83 -1.23 -1.15 -3.04 -0.46 37.78%
EY -27.04 -7.43 -17.15 -81.42 -86.88 -32.86 -218.12 -27.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 3.34 2.02 0.49 0.49 0.56 0.13 49.91%

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