[STONE] QoQ Annualized Quarter Result on 30-Jun-2016 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 20.45%
YoY- 6.53%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 63,298 76,628 72,311 78,614 79,318 93,508 76,390 -11.76%
PBT -3,768 1,724 -9,768 -7,189 -9,316 -608 -7,750 -38.14%
Tax -560 -1,120 -520 -730 -640 -1,216 -759 -18.33%
NP -4,328 604 -10,288 -7,920 -9,956 -1,824 -8,509 -36.25%
-
NP to SH -4,328 604 -10,288 -7,920 -9,956 -1,824 -8,509 -36.25%
-
Tax Rate - 64.97% - - - - - -
Total Cost 67,626 76,024 82,599 86,534 89,274 95,332 84,899 -14.05%
-
Net Worth 553,814 7,857 6,922 11,265 12,227 16,749 17,342 904.44%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 553,814 7,857 6,922 11,265 12,227 16,749 17,342 904.44%
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -6.84% 0.79% -14.23% -10.07% -12.55% -1.95% -11.14% -
ROE -0.78% 7.69% -148.61% -70.31% -81.43% -10.89% -49.06% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 70.41 85.23 80.43 87.44 88.22 104.01 84.97 -11.76%
EPS -4.82 0.68 -11.44 -8.81 -11.08 -2.04 -9.31 -35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.16 0.0874 0.077 0.1253 0.136 0.1863 0.1929 904.42%
Adjusted Per Share Value based on latest NOSH - 89,905
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 70.41 85.23 80.43 87.44 88.22 104.01 84.97 -11.76%
EPS -4.82 0.68 -11.44 -8.81 -11.08 -2.04 -9.31 -35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.16 0.0874 0.077 0.1253 0.136 0.1863 0.1929 904.42%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.26 0.07 0.28 0.35 0.36 0.405 0.25 -
P/RPS 0.37 0.08 0.35 0.40 0.41 0.39 0.29 17.61%
P/EPS -5.40 10.42 -2.45 -3.97 -3.25 -19.96 -2.64 61.06%
EY -18.52 9.60 -40.87 -25.17 -30.76 -5.01 -37.86 -37.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.80 3.64 2.79 2.65 2.17 1.30 -90.15%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 29/08/16 29/02/16 30/11/15 -
Price 0.285 0.13 0.195 0.30 0.30 0.38 0.35 -
P/RPS 0.40 0.15 0.24 0.34 0.34 0.37 0.41 -1.63%
P/EPS -5.92 19.35 -1.70 -3.41 -2.71 -18.73 -3.70 36.75%
EY -16.89 5.17 -58.68 -29.36 -36.91 -5.34 -27.04 -26.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 1.49 2.53 2.39 2.21 2.04 1.81 -90.84%

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