[STONE] QoQ Annualized Quarter Result on 31-Dec-2017 [#1]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -21.76%
YoY- -958.94%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 42,141 43,480 45,972 37,484 55,076 58,974 63,298 -23.73%
PBT -5,271 -4,920 -4,388 -5,188 -4,028 -2,202 -3,768 25.05%
Tax -28 -37 0 0 -233 -413 -560 -86.40%
NP -5,299 -4,957 -4,388 -5,188 -4,261 -2,616 -4,328 14.43%
-
NP to SH -5,299 -4,957 -4,388 -5,188 -4,261 -2,616 -4,328 14.43%
-
Tax Rate - - - - - - - -
Total Cost 47,440 48,437 50,360 42,672 59,337 61,590 67,626 -21.03%
-
Net Worth 20,857 548 979 1,870 3,443 5,744 553,814 -88.74%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 20,857 548 979 1,870 3,443 5,744 553,814 -88.74%
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -12.57% -11.40% -9.54% -13.84% -7.74% -4.44% -6.84% -
ROE -25.41% -903.93% -447.77% -277.43% -123.75% -45.54% -0.78% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.87 48.36 51.13 41.69 61.26 65.60 70.41 -23.74%
EPS -5.89 -5.52 -488.00 -5.76 -4.74 -2.91 -4.82 14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.0061 0.0109 0.0208 0.0383 0.0639 6.16 -88.74%
Adjusted Per Share Value based on latest NOSH - 89,905
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.87 48.36 51.13 41.69 61.26 65.60 70.41 -23.74%
EPS -5.89 -5.52 -488.00 -5.76 -4.74 -2.91 -4.82 14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.0061 0.0109 0.0208 0.0383 0.0639 6.16 -88.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.16 0.16 0.185 0.19 0.245 0.275 0.26 -
P/RPS 0.34 0.33 0.36 0.46 0.40 0.42 0.37 -5.47%
P/EPS -2.71 -2.90 -3.79 -3.29 -5.17 -9.45 -5.40 -36.82%
EY -36.84 -34.46 -26.38 -30.37 -19.34 -10.58 -18.52 58.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 26.23 16.97 9.13 6.40 4.30 0.04 566.45%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 31/05/17 -
Price 0.155 0.20 0.18 0.205 0.19 0.25 0.285 -
P/RPS 0.33 0.41 0.35 0.49 0.31 0.38 0.40 -12.02%
P/EPS -2.63 -3.63 -3.69 -3.55 -4.01 -8.59 -5.92 -41.74%
EY -38.03 -27.57 -27.12 -28.15 -24.94 -11.64 -16.89 71.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 32.79 16.51 9.86 4.96 3.91 0.05 463.27%

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