[STONE] YoY Annualized Quarter 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- -165.22%
YoY- -93.19%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 62,897 62,875 61,759 88,537 83,936 95,279 93,097 -5.84%
PBT -5,911 -9,210 -5,746 -9,371 -6,158 -2,377 -427 49.75%
Tax 143 -223 17 -866 650 -316 260 -8.77%
NP -5,768 -9,433 -5,729 -10,237 -5,508 -2,693 -167 72.35%
-
NP to SH -5,814 -9,492 -5,519 -10,075 -5,215 -2,693 -138 77.69%
-
Tax Rate - - - - - - - -
Total Cost 68,665 72,308 67,488 98,774 89,444 97,972 93,264 -4.59%
-
Net Worth 14,495 22,093 29,903 35,491 45,051 50,430 54,884 -18.50%
Dividend
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 14,495 22,093 29,903 35,491 45,051 50,430 54,884 -18.50%
NOSH 42,003 42,018 41,987 41,991 42,006 41,983 42,222 -0.07%
Ratio Analysis
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -9.17% -15.00% -9.28% -11.56% -6.56% -2.83% -0.18% -
ROE -40.11% -42.96% -18.46% -28.39% -11.58% -5.34% -0.25% -
Per Share
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 149.74 149.64 147.09 210.84 199.82 226.94 220.49 -5.77%
EPS -13.84 -22.59 -13.11 -23.99 -12.42 -6.42 -0.33 77.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3451 0.5258 0.7122 0.8452 1.0725 1.2012 1.2999 -18.43%
Adjusted Per Share Value based on latest NOSH - 42,010
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 69.96 69.93 68.69 98.48 93.36 105.98 103.55 -5.84%
EPS -6.47 -10.56 -6.14 -11.21 -5.80 -3.00 -0.15 78.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.2457 0.3326 0.3948 0.5011 0.5609 0.6105 -18.50%
Price Multiplier on Financial Quarter End Date
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.17 0.50 0.45 0.20 0.41 0.37 0.35 -
P/RPS 0.11 0.33 0.31 0.09 0.21 0.16 0.16 -5.59%
P/EPS -1.23 -2.21 -3.42 -0.83 -3.30 -5.77 -107.09 -49.66%
EY -81.42 -45.18 -29.21 -119.96 -30.28 -17.34 -0.93 98.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.95 0.63 0.24 0.38 0.31 0.27 9.59%
Price Multiplier on Announcement Date
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/11/12 27/05/11 26/05/10 28/05/09 30/05/08 31/05/07 30/05/06 -
Price 0.17 0.26 0.40 0.11 0.39 0.32 0.37 -
P/RPS 0.11 0.17 0.27 0.05 0.20 0.14 0.17 -6.47%
P/EPS -1.23 -1.15 -3.04 -0.46 -3.14 -4.99 -113.20 -50.09%
EY -81.42 -86.88 -32.86 -218.12 -31.83 -20.04 -0.88 100.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.56 0.13 0.36 0.27 0.28 8.98%

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