[STONE] QoQ Annualized Quarter Result on 30-Sep-2016 [#4]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- -29.9%
YoY- -20.91%
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 58,974 63,298 76,628 72,311 78,614 79,318 93,508 -26.47%
PBT -2,202 -3,768 1,724 -9,768 -7,189 -9,316 -608 136.02%
Tax -413 -560 -1,120 -520 -730 -640 -1,216 -51.35%
NP -2,616 -4,328 604 -10,288 -7,920 -9,956 -1,824 27.20%
-
NP to SH -2,616 -4,328 604 -10,288 -7,920 -9,956 -1,824 27.20%
-
Tax Rate - - 64.97% - - - - -
Total Cost 61,590 67,626 76,024 82,599 86,534 89,274 95,332 -25.28%
-
Net Worth 5,744 553,814 7,857 6,922 11,265 12,227 16,749 -51.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 5,744 553,814 7,857 6,922 11,265 12,227 16,749 -51.03%
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -4.44% -6.84% 0.79% -14.23% -10.07% -12.55% -1.95% -
ROE -45.54% -0.78% 7.69% -148.61% -70.31% -81.43% -10.89% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 65.60 70.41 85.23 80.43 87.44 88.22 104.01 -26.47%
EPS -2.91 -4.82 0.68 -11.44 -8.81 -11.08 -2.04 26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 6.16 0.0874 0.077 0.1253 0.136 0.1863 -51.03%
Adjusted Per Share Value based on latest NOSH - 89,905
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 65.60 70.41 85.23 80.43 87.44 88.22 104.01 -26.47%
EPS -2.91 -4.82 0.68 -11.44 -8.81 -11.08 -2.04 26.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0639 6.16 0.0874 0.077 0.1253 0.136 0.1863 -51.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.275 0.26 0.07 0.28 0.35 0.36 0.405 -
P/RPS 0.42 0.37 0.08 0.35 0.40 0.41 0.39 5.06%
P/EPS -9.45 -5.40 10.42 -2.45 -3.97 -3.25 -19.96 -39.28%
EY -10.58 -18.52 9.60 -40.87 -25.17 -30.76 -5.01 64.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.30 0.04 0.80 3.64 2.79 2.65 2.17 57.82%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 29/08/16 29/02/16 -
Price 0.25 0.285 0.13 0.195 0.30 0.30 0.38 -
P/RPS 0.38 0.40 0.15 0.24 0.34 0.34 0.37 1.79%
P/EPS -8.59 -5.92 19.35 -1.70 -3.41 -2.71 -18.73 -40.55%
EY -11.64 -16.89 5.17 -58.68 -29.36 -36.91 -5.34 68.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 0.05 1.49 2.53 2.39 2.21 2.04 54.36%

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