[STONE] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -17.3%
YoY- -63.89%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 66,560 61,759 63,394 63,140 67,300 88,537 94,532 -20.90%
PBT -2,584 -5,746 -3,008 -1,516 -1,212 -9,371 -3,321 -15.44%
Tax -224 17 -137 -298 -308 -866 -376 -29.26%
NP -2,808 -5,729 -3,145 -1,814 -1,520 -10,237 -3,697 -16.79%
-
NP to SH -2,928 -5,519 -3,318 -2,088 -1,780 -10,075 -3,798 -15.96%
-
Tax Rate - - - - - - - -
Total Cost 69,368 67,488 66,539 64,954 68,820 98,774 98,229 -20.74%
-
Net Worth 29,292 29,903 33,162 34,681 35,216 35,491 42,365 -21.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 29,292 29,903 33,162 34,681 35,216 35,491 42,365 -21.86%
NOSH 42,068 41,987 41,973 42,032 42,019 41,991 42,020 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.22% -9.28% -4.96% -2.87% -2.26% -11.56% -3.91% -
ROE -10.00% -18.46% -10.01% -6.02% -5.05% -28.39% -8.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 158.22 147.09 151.04 150.22 160.16 210.84 224.97 -20.96%
EPS -6.96 -13.11 -7.91 -4.92 -4.16 -23.99 -9.04 -16.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6963 0.7122 0.7901 0.8251 0.8381 0.8452 1.0082 -21.92%
Adjusted Per Share Value based on latest NOSH - 42,112
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 74.03 68.69 70.51 70.23 74.86 98.48 105.15 -20.91%
EPS -3.26 -6.14 -3.69 -2.32 -1.98 -11.21 -4.23 -15.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3258 0.3326 0.3689 0.3858 0.3917 0.3948 0.4712 -21.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.41 0.45 0.16 0.12 0.11 0.20 0.20 -
P/RPS 0.26 0.31 0.11 0.08 0.07 0.09 0.09 103.23%
P/EPS -5.89 -3.42 -2.02 -2.42 -2.60 -0.83 -2.21 92.57%
EY -16.98 -29.21 -49.42 -41.40 -38.51 -119.96 -45.20 -48.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.63 0.20 0.15 0.13 0.24 0.20 106.09%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 11/02/10 26/11/09 28/08/09 28/05/09 26/02/09 -
Price 0.40 0.40 0.44 0.10 0.11 0.11 0.20 -
P/RPS 0.25 0.27 0.29 0.07 0.07 0.05 0.09 97.97%
P/EPS -5.75 -3.04 -5.56 -2.01 -2.60 -0.46 -2.21 89.50%
EY -17.40 -32.86 -17.97 -49.68 -38.51 -218.12 -45.20 -47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.56 0.12 0.13 0.13 0.20 101.40%

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