[STONE] QoQ Annualized Quarter Result on 30-Jun-2012 [#3]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -31.47%
YoY- 9.12%
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 64,282 66,556 62,897 62,200 29,610 60,896 68,866 -4.48%
PBT -2,390 -444 -5,911 -7,590 -5,878 -10,156 -7,836 -54.65%
Tax -242 -224 143 -54 6 132 -193 16.26%
NP -2,632 -668 -5,768 -7,645 -5,872 -10,024 -8,029 -52.42%
-
NP to SH -2,632 -668 -5,814 -7,720 -5,872 -10,116 -7,994 -52.28%
-
Tax Rate - - - - - - - -
Total Cost 66,914 67,224 68,665 69,845 35,482 70,920 76,895 -8.84%
-
Net Worth 13,175 14,326 14,495 0 14,493 17,545 21,514 -27.86%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 13,175 14,326 14,495 0 14,493 17,545 21,514 -27.86%
NOSH 42,000 42,000 42,003 42,001 41,997 41,985 44,999 -4.48%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -4.09% -1.00% -9.17% -12.29% -19.83% -16.46% -11.66% -
ROE -19.98% -4.66% -40.11% 0.00% -40.51% -57.66% -37.16% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 153.05 158.47 149.74 148.09 70.50 145.04 153.04 0.00%
EPS -6.26 -1.60 -13.84 -18.39 -14.11 -24.08 -19.04 -52.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3137 0.3411 0.3451 0.00 0.3451 0.4179 0.4781 -24.47%
Adjusted Per Share Value based on latest NOSH - 42,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 71.50 74.03 69.96 69.18 32.93 67.73 76.60 -4.48%
EPS -2.93 -0.74 -6.47 -8.59 -6.53 -11.25 -8.89 -52.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1465 0.1593 0.1612 0.00 0.1612 0.1952 0.2393 -27.87%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.235 0.30 0.17 0.28 0.22 0.21 0.28 -
P/RPS 0.15 0.19 0.11 0.19 0.31 0.14 0.18 -11.43%
P/EPS -3.75 -18.86 -1.23 -1.52 -1.57 -0.87 -1.58 77.83%
EY -26.67 -5.30 -81.42 -65.64 -63.55 -114.73 -63.45 -43.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.49 0.00 0.64 0.50 0.59 17.33%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 28/02/13 28/11/12 28/08/12 30/05/12 28/02/12 29/11/11 -
Price 0.29 0.23 0.17 0.20 0.25 0.22 0.50 -
P/RPS 0.19 0.15 0.11 0.14 0.35 0.15 0.33 -30.76%
P/EPS -4.63 -14.46 -1.23 -1.09 -1.79 -0.91 -2.81 39.46%
EY -21.61 -6.92 -81.42 -91.90 -55.93 -109.52 -35.53 -28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.67 0.49 0.00 0.72 0.53 1.05 -8.42%

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