[STONE] YoY Annualized Quarter Result on 31-Mar-2018 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- 15.42%
YoY- -1.39%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 45,972 63,298 79,318 87,426 79,790 64,282 29,610 7.60%
PBT -4,388 -3,768 -9,316 -2,976 -1,180 -2,390 -5,878 -4.75%
Tax 0 -560 -640 -164 -450 -242 6 -
NP -4,388 -4,328 -9,956 -3,140 -1,630 -2,632 -5,872 -4.73%
-
NP to SH -4,388 -4,328 -9,956 -3,140 -1,630 -2,632 -5,872 -4.73%
-
Tax Rate - - - - - - - -
Total Cost 50,360 67,626 89,274 90,566 81,420 66,914 35,482 6.00%
-
Net Worth 979 553,814 12,227 11,586 15,606 13,175 14,493 -36.16%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 979 553,814 12,227 11,586 15,606 13,175 14,493 -36.16%
NOSH 89,905 89,905 89,905 46,200 46,200 42,000 41,997 13.51%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -9.54% -6.84% -12.55% -3.59% -2.04% -4.09% -19.83% -
ROE -447.77% -0.78% -81.43% -27.10% -10.44% -19.98% -40.51% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.13 70.41 88.22 189.23 172.71 153.05 70.50 -5.21%
EPS -488.00 -4.82 -11.08 -6.80 -3.76 -6.26 -14.11 80.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 6.16 0.136 0.2508 0.3378 0.3137 0.3451 -43.76%
Adjusted Per Share Value based on latest NOSH - 89,905
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 51.13 70.41 88.22 97.24 88.75 71.50 32.93 7.60%
EPS -488.00 -4.82 -11.08 -3.49 -1.81 -2.93 -6.53 105.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0109 6.16 0.136 0.1289 0.1736 0.1465 0.1612 -36.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.185 0.26 0.36 0.90 0.67 0.235 0.22 -
P/RPS 0.36 0.37 0.41 0.48 0.39 0.15 0.31 2.52%
P/EPS -3.79 -5.40 -3.25 -13.24 -18.99 -3.75 -1.57 15.81%
EY -26.38 -18.52 -30.76 -7.55 -5.27 -26.67 -63.55 -13.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.97 0.04 2.65 3.59 1.98 0.75 0.64 72.64%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 29/08/16 29/05/15 30/05/14 28/05/13 30/05/12 -
Price 0.18 0.285 0.30 0.40 0.305 0.29 0.25 -
P/RPS 0.35 0.40 0.34 0.21 0.18 0.19 0.35 0.00%
P/EPS -3.69 -5.92 -2.71 -5.89 -8.64 -4.63 -1.79 12.80%
EY -27.12 -16.89 -36.91 -16.99 -11.57 -21.61 -55.93 -11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.51 0.05 2.21 1.59 0.90 0.92 0.72 68.51%

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