[STONE] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -34.83%
YoY- -16.73%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 15,502 14,386 16,158 14,743 23,908 21,046 22,639 -5.65%
PBT -1,084 -3,339 -1,334 -455 -439 -1,215 -260 24.54%
Tax -65 -27 -1 -72 -59 116 25 -
NP -1,149 -3,366 -1,335 -527 -498 -1,099 -235 27.63%
-
NP to SH -1,149 -3,399 -1,373 -600 -514 -1,087 -217 29.20%
-
Tax Rate - - - - - - - -
Total Cost 16,651 17,752 17,493 15,270 24,406 22,145 22,874 -4.76%
-
Net Worth 13,175 14,154 27,942 34,747 44,646 48,831 54,487 -19.60%
Dividend
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 13,175 14,154 27,942 34,747 44,646 48,831 54,487 -19.60%
NOSH 42,000 42,014 41,987 42,112 42,131 41,969 41,730 0.09%
Ratio Analysis
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -7.41% -23.40% -8.26% -3.57% -2.08% -5.22% -1.04% -
ROE -8.72% -24.01% -4.91% -1.73% -1.15% -2.23% -0.40% -
Per Share
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.91 34.24 38.48 35.01 56.75 50.15 54.25 -5.74%
EPS -2.74 -8.09 -3.27 -1.42 -1.22 -2.59 -0.52 29.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.3369 0.6655 0.8251 1.0597 1.1635 1.3057 -19.68%
Adjusted Per Share Value based on latest NOSH - 42,112
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.24 16.00 17.97 16.40 26.59 23.41 25.18 -5.65%
EPS -1.28 -3.78 -1.53 -0.67 -0.57 -1.21 -0.24 29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1465 0.1574 0.3108 0.3865 0.4966 0.5431 0.6061 -19.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.235 0.22 0.22 0.12 0.20 0.31 0.40 -
P/RPS 0.64 0.64 0.57 0.34 0.35 0.62 0.74 -2.20%
P/EPS -8.59 -2.72 -6.73 -8.42 -16.39 -11.97 -76.92 -28.61%
EY -11.64 -36.77 -14.86 -11.87 -6.10 -8.35 -1.30 40.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.33 0.15 0.19 0.27 0.31 14.54%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/05/13 30/05/12 26/11/10 26/11/09 27/11/08 29/11/07 30/11/06 -
Price 0.29 0.25 0.63 0.10 0.18 0.31 0.40 -
P/RPS 0.79 0.73 1.64 0.29 0.32 0.62 0.74 1.01%
P/EPS -10.60 -3.09 -19.27 -7.02 -14.75 -11.97 -76.92 -26.26%
EY -9.43 -32.36 -5.19 -14.25 -6.78 -8.35 -1.30 35.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 0.95 0.12 0.17 0.27 0.31 18.20%

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