[STONE] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -135.33%
YoY- 52.5%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 18,187 16,247 13,292 14,260 17,548 19,916 22,548 -3.24%
PBT -1,916 -218 -3,565 -3,396 -6,931 -3,086 -2,912 -6.23%
Tax -74 184 -203 46 -234 536 176 -
NP -1,990 -34 -3,768 -3,350 -7,165 -2,550 -2,736 -4.77%
-
NP to SH -1,990 -34 -3,784 -3,424 -7,209 -2,263 -2,754 -4.87%
-
Tax Rate - - - - - - - -
Total Cost 20,177 16,281 17,060 17,610 24,713 22,466 25,284 -3.40%
-
Net Worth 13,200 14,481 22,082 30,093 35,246 45,088 52,920 -19.21%
Dividend
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 13,200 14,481 22,082 30,093 35,246 45,088 52,920 -19.21%
NOSH 42,000 42,000 41,997 42,012 42,010 41,985 42,010 -0.00%
Ratio Analysis
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -10.94% -0.21% -28.35% -23.49% -40.83% -12.80% -12.13% -
ROE -15.08% -0.23% -17.14% -11.38% -20.45% -5.02% -5.20% -
Per Share
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 43.30 38.68 31.65 33.94 41.77 47.44 53.67 -3.24%
EPS -4.74 -0.08 -9.01 -8.15 -17.16 -5.39 -6.56 -4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.3448 0.5258 0.7163 0.839 1.0739 1.2597 -19.21%
Adjusted Per Share Value based on latest NOSH - 42,012
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 20.23 18.07 14.78 15.86 19.52 22.15 25.08 -3.24%
EPS -2.21 -0.04 -4.21 -3.81 -8.02 -2.52 -3.06 -4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1611 0.2456 0.3347 0.392 0.5015 0.5886 -19.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 28/09/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.685 0.17 0.50 0.45 0.20 0.41 0.37 -
P/RPS 1.58 0.44 1.58 1.33 0.48 0.86 0.69 13.57%
P/EPS -14.46 -210.00 -5.55 -5.52 -1.17 -7.61 -5.64 15.56%
EY -6.92 -0.48 -18.02 -18.11 -85.80 -13.15 -17.72 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.49 0.95 0.63 0.24 0.38 0.29 36.34%
Price Multiplier on Announcement Date
30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/11/13 28/11/12 27/05/11 26/05/10 28/05/09 30/05/08 31/05/07 -
Price 0.635 0.17 0.26 0.40 0.11 0.39 0.32 -
P/RPS 1.47 0.44 0.82 1.18 0.26 0.82 0.60 14.76%
P/EPS -13.40 -210.00 -2.89 -4.91 -0.64 -7.24 -4.88 16.79%
EY -7.46 -0.48 -34.65 -20.37 -156.00 -13.82 -20.49 -14.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 0.49 0.49 0.56 0.13 0.36 0.25 37.86%

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