[STONE] YoY Quarter Result on 30-Sep-2018 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
30-Sep-2018 [#4]
Profit Trend
QoQ- -5.61%
YoY- 12.7%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,531 10,920 13,350 17,412 19,630 18,187 16,247 -8.50%
PBT -1,581 -1,887 -4,376 -2,011 -1,836 -1,916 -218 39.10%
Tax 0 76 28 -143 -327 -74 184 -
NP -1,581 -1,811 -4,348 -2,154 -2,163 -1,990 -34 89.57%
-
NP to SH -1,581 -1,811 -4,348 -2,154 -2,163 -1,990 -34 89.57%
-
Tax Rate - - - - - - - -
Total Cost 11,112 12,731 17,698 19,566 21,793 20,177 16,281 -6.16%
-
Net Worth 20,857 3,443 6,922 17,342 13,157 13,200 14,481 6.26%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 20,857 3,443 6,922 17,342 13,157 13,200 14,481 6.26%
NOSH 89,905 89,905 89,905 89,905 46,200 42,000 42,000 13.51%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -16.59% -16.58% -32.57% -12.37% -11.02% -10.94% -0.21% -
ROE -7.58% -52.59% -62.81% -12.42% -16.44% -15.08% -0.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.60 12.15 14.85 19.37 42.49 43.30 38.68 -19.39%
EPS -1.76 -2.01 -4.84 -2.24 -5.01 -4.74 -0.08 67.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.0383 0.077 0.1929 0.2848 0.3143 0.3448 -6.38%
Adjusted Per Share Value based on latest NOSH - 89,905
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.60 12.15 14.85 19.37 21.83 20.23 18.07 -8.50%
EPS -1.76 -2.01 -4.84 -2.24 -2.41 -2.21 -0.04 87.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.0383 0.077 0.1929 0.1464 0.1468 0.1611 6.26%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.16 0.245 0.28 0.25 1.10 0.685 0.17 -
P/RPS 1.51 2.02 1.89 1.29 2.59 1.58 0.44 22.80%
P/EPS -9.10 -12.16 -5.79 -10.43 -23.50 -14.46 -210.00 -40.72%
EY -10.99 -8.22 -17.27 -9.58 -4.26 -6.92 -0.48 68.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 6.40 3.64 1.30 3.86 2.18 0.49 5.86%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 29/11/17 30/11/16 30/11/15 28/11/14 29/11/13 28/11/12 -
Price 0.155 0.19 0.195 0.35 0.95 0.635 0.17 -
P/RPS 1.46 1.56 1.31 1.81 2.24 1.47 0.44 22.11%
P/EPS -8.81 -9.43 -4.03 -14.61 -20.29 -13.40 -210.00 -41.03%
EY -11.35 -10.60 -24.80 -6.85 -4.93 -7.46 -0.48 69.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 4.96 2.53 1.81 3.34 2.02 0.49 5.35%

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