[STONE] YoY Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 93.22%
YoY- -85.63%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 19,157 23,377 21,381 20,062 16,639 15,224 16,640 2.18%
PBT 431 -152 -857 -340 -111 -2,539 -646 -
Tax -280 -304 -61 30 -56 33 -56 28.04%
NP 151 -456 -918 -310 -167 -2,506 -702 -
-
NP to SH 151 -456 -918 -310 -167 -2,529 -732 -
-
Tax Rate 64.97% - - - - - - -
Total Cost 19,006 23,833 22,299 20,372 16,806 17,730 17,342 1.41%
-
Net Worth 7,857 16,749 12,778 13,398 14,326 17,545 29,292 -18.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 7,857 16,749 12,778 13,398 14,326 17,545 29,292 -18.30%
NOSH 89,905 89,905 46,200 42,000 42,000 41,985 42,068 12.37%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 0.79% -1.95% -4.29% -1.55% -1.00% -16.46% -4.22% -
ROE 1.92% -2.72% -7.18% -2.31% -1.17% -14.41% -2.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 21.31 26.00 46.28 47.77 39.62 36.26 39.55 -9.06%
EPS 0.17 -0.51 -1.99 -0.74 -0.40 -6.02 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.1863 0.2766 0.319 0.3411 0.4179 0.6963 -27.29%
Adjusted Per Share Value based on latest NOSH - 42,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 21.31 26.00 23.78 22.31 18.51 16.93 18.51 2.18%
EPS 0.17 -0.51 -1.02 -0.34 -0.19 -2.81 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.1863 0.1421 0.149 0.1593 0.1952 0.3258 -18.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.07 0.405 0.95 0.67 0.30 0.21 0.41 -
P/RPS 0.33 1.56 2.05 1.40 0.76 0.58 1.04 -16.16%
P/EPS 41.68 -79.85 -47.81 -90.77 -75.45 -3.49 -23.56 -
EY 2.40 -1.25 -2.09 -1.10 -1.33 -28.68 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.17 3.43 2.10 0.88 0.50 0.59 4.78%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 26/08/10 -
Price 0.13 0.38 0.91 0.695 0.23 0.22 0.40 -
P/RPS 0.61 1.46 1.97 1.45 0.58 0.61 1.01 -7.45%
P/EPS 77.40 -74.92 -45.80 -94.16 -57.84 -3.65 -22.99 -
EY 1.29 -1.33 -2.18 -1.06 -1.73 -27.38 -4.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.04 3.29 2.18 0.67 0.53 0.57 15.90%

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