[STONE] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- -31.45%
YoY- 38.07%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 85,524 80,898 81,690 79,790 80,248 67,051 65,152 19.82%
PBT -3,428 -2,536 -933 -1,180 -1,360 -4,319 -3,204 4.59%
Tax -244 -727 -533 -450 120 -253 -238 1.66%
NP -3,672 -3,263 -1,466 -1,630 -1,240 -4,572 -3,442 4.39%
-
NP to SH -3,672 -3,263 -1,466 -1,630 -1,240 -4,572 -3,442 4.39%
-
Tax Rate - - - - - - - -
Total Cost 89,196 84,161 83,157 81,420 81,488 71,623 68,594 19.07%
-
Net Worth 12,778 13,157 15,319 15,606 13,398 13,195 11,911 4.78%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 12,778 13,157 15,319 15,606 13,398 13,195 11,911 4.78%
NOSH 46,200 46,200 46,200 46,200 42,000 41,983 42,000 6.54%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.29% -4.03% -1.80% -2.04% -1.55% -6.82% -5.28% -
ROE -28.73% -24.80% -9.57% -10.44% -9.26% -34.65% -28.90% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 185.12 175.10 176.82 172.71 191.07 159.71 155.12 12.47%
EPS -7.96 -7.70 -3.31 -3.76 -2.96 -10.89 -8.20 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2766 0.2848 0.3316 0.3378 0.319 0.3143 0.2836 -1.64%
Adjusted Per Share Value based on latest NOSH - 46,200
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 95.13 89.98 90.86 88.75 89.26 74.58 72.47 19.82%
EPS -4.08 -3.63 -1.63 -1.81 -1.38 -5.09 -3.83 4.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1421 0.1464 0.1704 0.1736 0.149 0.1468 0.1325 4.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.95 1.10 0.355 0.67 0.67 0.685 0.46 -
P/RPS 0.51 0.63 0.20 0.39 0.35 0.43 0.30 42.30%
P/EPS -11.95 -15.57 -11.18 -18.99 -22.69 -6.29 -5.61 65.32%
EY -8.37 -6.42 -8.94 -5.27 -4.41 -15.90 -17.82 -39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 3.86 1.07 1.98 2.10 2.18 1.62 64.66%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 30/05/14 28/02/14 29/11/13 28/08/13 -
Price 0.91 0.95 0.81 0.305 0.695 0.635 0.68 -
P/RPS 0.49 0.54 0.46 0.18 0.36 0.40 0.44 7.41%
P/EPS -11.45 -13.45 -25.52 -8.64 -23.54 -5.83 -8.30 23.85%
EY -8.73 -7.43 -3.92 -11.57 -4.25 -17.15 -12.05 -19.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.29 3.34 2.44 0.90 2.18 2.02 2.40 23.33%

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