[STONE] QoQ Annualized Quarter Result on 31-Dec-2015 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- 78.56%
YoY- 50.33%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 72,311 78,614 79,318 93,508 76,390 78,637 87,426 -11.85%
PBT -9,768 -7,189 -9,316 -608 -7,750 -7,652 -2,976 120.38%
Tax -520 -730 -640 -1,216 -759 -821 -164 115.37%
NP -10,288 -7,920 -9,956 -1,824 -8,509 -8,473 -3,140 120.12%
-
NP to SH -10,288 -7,920 -9,956 -1,824 -8,509 -8,473 -3,140 120.12%
-
Tax Rate - - - - - - - -
Total Cost 82,599 86,534 89,274 95,332 84,899 87,110 90,566 -5.93%
-
Net Worth 6,922 11,265 12,227 16,749 17,342 17,981 11,586 -28.99%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 6,922 11,265 12,227 16,749 17,342 17,981 11,586 -28.99%
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 46,200 55.68%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -14.23% -10.07% -12.55% -1.95% -11.14% -10.78% -3.59% -
ROE -148.61% -70.31% -81.43% -10.89% -49.06% -47.12% -27.10% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 80.43 87.44 88.22 104.01 84.97 87.47 189.23 -43.38%
EPS -11.44 -8.81 -11.08 -2.04 -9.31 -0.09 -6.80 41.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.077 0.1253 0.136 0.1863 0.1929 0.20 0.2508 -54.39%
Adjusted Per Share Value based on latest NOSH - 89,905
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 80.43 87.44 88.22 104.01 84.97 87.47 97.24 -11.85%
EPS -11.44 -8.81 -11.08 -2.04 -9.31 -0.09 -3.49 120.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.077 0.1253 0.136 0.1863 0.1929 0.20 0.1289 -29.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.28 0.35 0.36 0.405 0.25 0.245 0.90 -
P/RPS 0.35 0.40 0.41 0.39 0.29 0.28 0.48 -18.94%
P/EPS -2.45 -3.97 -3.25 -19.96 -2.64 -2.60 -13.24 -67.42%
EY -40.87 -25.17 -30.76 -5.01 -37.86 -38.47 -7.55 207.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 2.79 2.65 2.17 1.30 1.23 3.59 0.92%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 29/08/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.195 0.30 0.30 0.38 0.35 0.215 0.40 -
P/RPS 0.24 0.34 0.34 0.37 0.41 0.25 0.21 9.28%
P/EPS -1.70 -3.41 -2.71 -18.73 -3.70 -2.28 -5.89 -56.22%
EY -58.68 -29.36 -36.91 -5.34 -27.04 -43.84 -16.99 127.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.39 2.21 2.04 1.81 1.08 1.59 36.18%

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