[STONE] YoY TTM Result on 30-Jun-2010 [#1]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -4.84%
YoY- 40.15%
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 70,474 64,312 63,418 61,618 80,434 86,332 92,188 -4.04%
PBT -4,548 -3,483 -8,115 -6,005 -9,680 -5,792 -2,699 8.34%
Tax -167 54 -377 -36 -549 667 -119 5.34%
NP -4,715 -3,429 -8,492 -6,041 -10,229 -5,125 -2,818 8.22%
-
NP to SH -4,715 -3,738 -8,329 -6,211 -10,378 -4,872 -2,835 8.12%
-
Tax Rate - - - - - - - -
Total Cost 75,189 67,741 71,910 67,659 90,663 91,457 95,006 -3.52%
-
Net Worth 13,398 14,326 17,555 29,292 35,216 7,627 49,954 -18.30%
Dividend
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 13,398 14,326 17,555 29,292 35,216 7,627 49,954 -18.30%
NOSH 42,000 42,000 42,009 42,068 42,019 71 41,981 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -6.69% -5.33% -13.39% -9.80% -12.72% -5.94% -3.06% -
ROE -35.19% -26.09% -47.44% -21.20% -29.47% -63.87% -5.68% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 167.80 153.12 150.96 146.47 191.42 121,252.81 219.59 -4.04%
EPS -11.23 -8.90 -19.83 -14.76 -24.70 -6,842.70 -6.75 8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.319 0.3411 0.4179 0.6963 0.8381 107.13 1.1899 -18.30%
Adjusted Per Share Value based on latest NOSH - 42,068
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 78.39 71.53 70.54 68.54 89.47 96.03 102.54 -4.04%
EPS -5.24 -4.16 -9.26 -6.91 -11.54 -5.42 -3.15 8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1593 0.1953 0.3258 0.3917 0.0848 0.5556 -18.30%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.67 0.30 0.21 0.41 0.11 0.20 0.33 -
P/RPS 0.40 0.20 0.14 0.28 0.06 0.00 0.15 16.26%
P/EPS -5.97 -3.37 -1.06 -2.78 -0.45 0.00 -4.89 3.11%
EY -16.76 -29.67 -94.41 -36.01 -224.53 -34,213.48 -20.46 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.88 0.50 0.59 0.13 0.00 0.28 36.27%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/02/14 28/02/13 28/02/12 26/08/10 28/08/09 29/08/08 29/08/07 -
Price 0.695 0.23 0.22 0.40 0.11 0.10 0.30 -
P/RPS 0.41 0.15 0.15 0.27 0.06 0.00 0.14 17.94%
P/EPS -6.19 -2.58 -1.11 -2.71 -0.45 0.00 -4.44 5.23%
EY -16.15 -38.70 -90.12 -36.91 -224.53 -68,426.97 -22.51 -4.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.67 0.53 0.57 0.13 0.00 0.25 39.47%

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