[STONE] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 14.49%
YoY- -92.64%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 93,508 76,390 78,637 87,426 85,524 80,898 81,690 9.39%
PBT -608 -7,750 -7,652 -2,976 -3,428 -2,536 -933 -24.77%
Tax -1,216 -759 -821 -164 -244 -727 -533 73.04%
NP -1,824 -8,509 -8,473 -3,140 -3,672 -3,263 -1,466 15.63%
-
NP to SH -1,824 -8,509 -8,473 -3,140 -3,672 -3,263 -1,466 15.63%
-
Tax Rate - - - - - - - -
Total Cost 95,332 84,899 87,110 90,566 89,196 84,161 83,157 9.50%
-
Net Worth 16,749 17,342 17,981 11,586 12,778 13,157 15,319 6.11%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 16,749 17,342 17,981 11,586 12,778 13,157 15,319 6.11%
NOSH 89,905 89,905 89,905 46,200 46,200 46,200 46,200 55.68%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.95% -11.14% -10.78% -3.59% -4.29% -4.03% -1.80% -
ROE -10.89% -49.06% -47.12% -27.10% -28.73% -24.80% -9.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 104.01 84.97 87.47 189.23 185.12 175.10 176.82 -29.72%
EPS -2.04 -9.31 -0.09 -6.80 -7.96 -7.70 -3.31 -27.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1863 0.1929 0.20 0.2508 0.2766 0.2848 0.3316 -31.84%
Adjusted Per Share Value based on latest NOSH - 46,200
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 104.01 84.97 87.47 97.24 95.13 89.98 90.86 9.40%
EPS -2.04 -9.31 -0.09 -3.49 -4.08 -3.63 -1.63 16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1863 0.1929 0.20 0.1289 0.1421 0.1464 0.1704 6.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.405 0.25 0.245 0.90 0.95 1.10 0.355 -
P/RPS 0.39 0.29 0.28 0.48 0.51 0.63 0.20 55.89%
P/EPS -19.96 -2.64 -2.60 -13.24 -11.95 -15.57 -11.18 47.01%
EY -5.01 -37.86 -38.47 -7.55 -8.37 -6.42 -8.94 -31.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.30 1.23 3.59 3.43 3.86 1.07 60.01%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 28/08/14 -
Price 0.38 0.35 0.215 0.40 0.91 0.95 0.81 -
P/RPS 0.37 0.41 0.25 0.21 0.49 0.54 0.46 -13.47%
P/EPS -18.73 -3.70 -2.28 -5.89 -11.45 -13.45 -25.52 -18.58%
EY -5.34 -27.04 -43.84 -16.99 -8.73 -7.43 -3.92 22.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.81 1.08 1.59 3.29 3.34 2.44 -11.22%

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