[STONE] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 95.58%
YoY- -400.0%
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 61,759 47,546 31,570 16,825 88,537 70,899 48,746 17.10%
PBT -5,746 -2,256 -758 -303 -9,371 -2,491 -482 422.63%
Tax 17 -103 -149 -77 -866 -282 -103 -
NP -5,729 -2,359 -907 -380 -10,237 -2,773 -585 358.37%
-
NP to SH -5,519 -2,489 -1,044 -445 -10,075 -2,849 -637 322.39%
-
Tax Rate - - - - - - - -
Total Cost 67,488 49,905 32,477 17,205 98,774 73,672 49,331 23.25%
-
Net Worth 29,903 33,162 34,681 35,216 35,491 42,365 44,409 -23.19%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 29,903 33,162 34,681 35,216 35,491 42,365 44,409 -23.19%
NOSH 41,987 41,973 42,032 42,019 41,991 42,020 41,907 0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -9.28% -4.96% -2.87% -2.26% -11.56% -3.91% -1.20% -
ROE -18.46% -7.51% -3.01% -1.26% -28.39% -6.72% -1.43% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 147.09 113.28 75.11 40.04 210.84 168.72 116.32 16.95%
EPS -13.11 -5.93 -2.46 -1.04 -23.99 -6.78 -1.52 321.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7122 0.7901 0.8251 0.8381 0.8452 1.0082 1.0597 -23.29%
Adjusted Per Share Value based on latest NOSH - 42,019
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 68.69 52.88 35.11 18.71 98.48 78.86 54.22 17.09%
EPS -6.14 -2.77 -1.16 -0.49 -11.21 -3.17 -0.71 321.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.3689 0.3858 0.3917 0.3948 0.4712 0.494 -23.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.45 0.16 0.12 0.11 0.20 0.20 0.20 -
P/RPS 0.31 0.14 0.16 0.27 0.09 0.12 0.17 49.31%
P/EPS -3.42 -2.70 -4.83 -10.39 -0.83 -2.95 -13.16 -59.30%
EY -29.21 -37.06 -20.70 -9.63 -119.96 -33.90 -7.60 145.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.20 0.15 0.13 0.24 0.20 0.19 122.52%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 11/02/10 26/11/09 28/08/09 28/05/09 26/02/09 27/11/08 -
Price 0.40 0.44 0.10 0.11 0.11 0.20 0.18 -
P/RPS 0.27 0.39 0.13 0.27 0.05 0.12 0.15 48.02%
P/EPS -3.04 -7.42 -4.03 -10.39 -0.46 -2.95 -11.84 -59.63%
EY -32.86 -13.48 -24.84 -9.63 -218.12 -33.90 -8.44 147.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.12 0.13 0.13 0.20 0.17 121.55%

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