[STONE] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -226.2%
YoY- -218.56%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 16,247 13,292 14,260 17,548 19,916 22,548 20,570 -3.56%
PBT -218 -3,565 -3,396 -6,931 -3,086 -2,912 -405 -9.08%
Tax 184 -203 46 -234 536 176 319 -8.10%
NP -34 -3,768 -3,350 -7,165 -2,550 -2,736 -86 -13.29%
-
NP to SH -34 -3,784 -3,424 -7,209 -2,263 -2,754 -73 -11.07%
-
Tax Rate - - - - - - - -
Total Cost 16,281 17,060 17,610 24,713 22,466 25,284 20,656 -3.59%
-
Net Worth 14,481 22,082 30,093 35,246 45,088 52,920 49,582 -17.23%
Dividend
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 14,481 22,082 30,093 35,246 45,088 52,920 49,582 -17.23%
NOSH 42,000 41,997 42,012 42,010 41,985 42,010 41,250 0.27%
Ratio Analysis
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -0.21% -28.35% -23.49% -40.83% -12.80% -12.13% -0.42% -
ROE -0.23% -17.14% -11.38% -20.45% -5.02% -5.20% -0.15% -
Per Share
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 38.68 31.65 33.94 41.77 47.44 53.67 49.87 -3.82%
EPS -0.08 -9.01 -8.15 -17.16 -5.39 -6.56 -0.17 -10.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3448 0.5258 0.7163 0.839 1.0739 1.2597 1.202 -17.46%
Adjusted Per Share Value based on latest NOSH - 42,010
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.07 14.78 15.86 19.52 22.15 25.08 22.88 -3.56%
EPS -0.04 -4.21 -3.81 -8.02 -2.52 -3.06 -0.08 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.2456 0.3347 0.392 0.5015 0.5886 0.5515 -17.23%
Price Multiplier on Financial Quarter End Date
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.17 0.50 0.45 0.20 0.41 0.37 0.35 -
P/RPS 0.44 1.58 1.33 0.48 0.86 0.69 0.70 -6.88%
P/EPS -210.00 -5.55 -5.52 -1.17 -7.61 -5.64 -197.77 0.92%
EY -0.48 -18.02 -18.11 -85.80 -13.15 -17.72 -0.51 -0.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.95 0.63 0.24 0.38 0.29 0.29 8.39%
Price Multiplier on Announcement Date
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/11/12 27/05/11 26/05/10 28/05/09 30/05/08 31/05/07 30/05/06 -
Price 0.17 0.26 0.40 0.11 0.39 0.32 0.37 -
P/RPS 0.44 0.82 1.18 0.26 0.82 0.60 0.74 -7.67%
P/EPS -210.00 -2.89 -4.91 -0.64 -7.24 -4.88 -209.08 0.06%
EY -0.48 -34.65 -20.37 -156.00 -13.82 -20.49 -0.48 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.56 0.13 0.36 0.25 0.31 7.28%

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