[STONE] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -162.64%
YoY- -147.84%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 21,373 16,723 17,040 16,781 15,975 22,153 20,533 0.61%
PBT -110 -1,208 185 -3,665 -1,508 -2,007 -1,446 -32.71%
Tax -175 -58 -47 34 46 -179 59 -
NP -285 -1,266 138 -3,631 -1,462 -2,186 -1,387 -21.60%
-
NP to SH -285 -1,266 138 -3,606 -1,455 -2,210 -1,397 -21.69%
-
Tax Rate - - 25.41% - - - - -
Total Cost 21,658 17,989 16,902 20,412 17,437 24,339 21,920 -0.18%
-
Net Worth 15,319 11,911 14,288 24,308 33,225 42,359 46,692 -15.75%
Dividend
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,319 11,911 14,288 24,308 33,225 42,359 46,692 -15.75%
NOSH 46,200 42,000 42,000 42,027 42,052 42,015 41,951 1.49%
Ratio Analysis
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -1.33% -7.57% 0.81% -21.64% -9.15% -9.87% -6.75% -
ROE -1.86% -10.63% 0.97% -14.83% -4.38% -5.22% -2.99% -
Per Share
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 46.26 39.82 40.57 39.93 37.99 52.73 48.94 -0.86%
EPS -0.62 -3.01 0.33 -8.58 -3.46 -5.26 -3.33 -22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3316 0.2836 0.3402 0.5784 0.7901 1.0082 1.113 -16.99%
Adjusted Per Share Value based on latest NOSH - 42,027
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 23.77 18.60 18.95 18.67 17.77 24.64 22.84 0.61%
EPS -0.32 -1.41 0.15 -4.01 -1.62 -2.46 -1.55 -21.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1704 0.1325 0.1589 0.2704 0.3696 0.4712 0.5194 -15.75%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.355 0.46 0.28 0.57 0.16 0.20 0.32 -
P/RPS 0.77 1.16 0.69 1.43 0.42 0.38 0.65 2.64%
P/EPS -57.55 -15.26 85.22 -6.64 -4.62 -3.80 -9.61 31.69%
EY -1.74 -6.55 1.17 -15.05 -21.63 -26.30 -10.41 -24.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.62 0.82 0.99 0.20 0.20 0.29 22.23%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/08/14 28/08/13 28/08/12 28/02/11 11/02/10 26/02/09 28/02/08 -
Price 0.81 0.68 0.20 0.70 0.44 0.20 0.30 -
P/RPS 1.75 1.71 0.49 1.75 1.16 0.38 0.61 17.59%
P/EPS -131.31 -22.56 60.87 -8.16 -12.72 -3.80 -9.01 50.99%
EY -0.76 -4.43 1.64 -12.26 -7.86 -26.30 -11.10 -33.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.40 0.59 1.21 0.56 0.20 0.27 40.29%

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