[STONE] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -3.13%
YoY- -26.14%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 68,191 77,475 82,217 70,474 64,312 63,418 61,618 1.56%
PBT -8,885 -7,043 -3,053 -4,548 -3,483 -8,115 -6,005 6.20%
Tax -496 -939 -818 -167 54 -377 -36 49.62%
NP -9,381 -7,982 -3,871 -4,715 -3,429 -8,492 -6,041 6.99%
-
NP to SH -9,381 -7,845 -3,871 -4,715 -3,738 -8,329 -6,211 6.53%
-
Tax Rate - - - - - - - -
Total Cost 77,572 85,457 86,088 75,189 67,741 71,910 67,659 2.12%
-
Net Worth 7,857 16,657 12,759 13,398 14,326 17,555 29,292 -18.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 7,857 16,657 12,759 13,398 14,326 17,555 29,292 -18.30%
NOSH 89,905 89,905 46,200 42,000 42,000 42,009 42,068 12.37%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin -13.76% -10.30% -4.71% -6.69% -5.33% -13.39% -9.80% -
ROE -119.39% -47.10% -30.34% -35.19% -26.09% -47.44% -21.20% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 75.85 86.65 178.23 167.80 153.12 150.96 146.47 -9.61%
EPS -10.43 -8.77 -8.39 -11.23 -8.90 -19.83 -14.76 -5.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.1863 0.2766 0.319 0.3411 0.4179 0.6963 -27.29%
Adjusted Per Share Value based on latest NOSH - 42,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 75.85 86.17 91.45 78.39 71.53 70.54 68.54 1.56%
EPS -10.43 -8.73 -4.31 -5.24 -4.16 -9.26 -6.91 6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.1853 0.1419 0.149 0.1593 0.1953 0.3258 -18.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.07 0.405 0.95 0.67 0.30 0.21 0.41 -
P/RPS 0.09 0.47 0.53 0.40 0.20 0.14 0.28 -16.00%
P/EPS -0.67 -4.62 -11.32 -5.97 -3.37 -1.06 -2.78 -19.63%
EY -149.06 -21.66 -8.83 -16.76 -29.67 -94.41 -36.01 24.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 2.17 3.43 2.10 0.88 0.50 0.59 4.78%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 28/02/12 26/08/10 -
Price 0.13 0.38 0.91 0.695 0.23 0.22 0.40 -
P/RPS 0.17 0.44 0.51 0.41 0.15 0.15 0.27 -6.86%
P/EPS -1.25 -4.33 -10.84 -6.19 -2.58 -1.11 -2.71 -11.20%
EY -80.26 -23.09 -9.22 -16.15 -38.70 -90.12 -36.91 12.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 2.04 3.29 2.18 0.67 0.53 0.57 15.90%

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