[STONE] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -87.57%
YoY- -128.83%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 19,833 15,502 14,386 16,158 14,743 23,908 21,046 -0.90%
PBT -250 -1,084 -3,339 -1,334 -455 -439 -1,215 -21.57%
Tax -255 -65 -27 -1 -72 -59 116 -
NP -505 -1,149 -3,366 -1,335 -527 -498 -1,099 -11.26%
-
NP to SH -505 -1,149 -3,399 -1,373 -600 -514 -1,087 -11.11%
-
Tax Rate - - - - - - - -
Total Cost 20,338 16,651 17,752 17,493 15,270 24,406 22,145 -1.30%
-
Net Worth 15,606 13,175 14,154 27,942 34,747 44,646 48,831 -16.08%
Dividend
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 15,606 13,175 14,154 27,942 34,747 44,646 48,831 -16.08%
NOSH 46,200 42,000 42,014 41,987 42,112 42,131 41,969 1.48%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -2.55% -7.41% -23.40% -8.26% -3.57% -2.08% -5.22% -
ROE -3.24% -8.72% -24.01% -4.91% -1.73% -1.15% -2.23% -
Per Share
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.93 36.91 34.24 38.48 35.01 56.75 50.15 -2.36%
EPS -1.13 -2.74 -8.09 -3.27 -1.42 -1.22 -2.59 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3378 0.3137 0.3369 0.6655 0.8251 1.0597 1.1635 -17.31%
Adjusted Per Share Value based on latest NOSH - 41,987
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 22.06 17.24 16.00 17.97 16.40 26.59 23.41 -0.90%
EPS -0.56 -1.28 -3.78 -1.53 -0.67 -0.57 -1.21 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1736 0.1465 0.1574 0.3108 0.3865 0.4966 0.5431 -16.08%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.67 0.235 0.22 0.22 0.12 0.20 0.31 -
P/RPS 1.56 0.64 0.64 0.57 0.34 0.35 0.62 15.24%
P/EPS -61.30 -8.59 -2.72 -6.73 -8.42 -16.39 -11.97 28.54%
EY -1.63 -11.64 -36.77 -14.86 -11.87 -6.10 -8.35 -22.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 0.75 0.65 0.33 0.15 0.19 0.27 35.84%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/05/14 28/05/13 30/05/12 26/11/10 26/11/09 27/11/08 29/11/07 -
Price 0.305 0.29 0.25 0.63 0.10 0.18 0.31 -
P/RPS 0.71 0.79 0.73 1.64 0.29 0.32 0.62 2.10%
P/EPS -27.90 -10.60 -3.09 -19.27 -7.02 -14.75 -11.97 13.89%
EY -3.58 -9.43 -32.36 -5.19 -14.25 -6.78 -8.35 -12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 0.74 0.95 0.12 0.17 0.27 20.33%

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