[STONE] QoQ Cumulative Quarter Result on 30-Sep-2011

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011
Profit Trend
QoQ- -14.28%
YoY- -438.05%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 46,650 29,610 15,224 97,561 79,775 62,875 49,582 -3.98%
PBT -5,693 -5,878 -2,539 -11,101 -9,691 -9,210 -5,644 0.57%
Tax -41 6 33 -274 -211 -223 -21 56.27%
NP -5,734 -5,872 -2,506 -11,375 -9,902 -9,433 -5,665 0.81%
-
NP to SH -5,790 -5,872 -2,529 -11,326 -9,911 -9,492 -5,709 0.94%
-
Tax Rate - - - - - - - -
Total Cost 52,384 35,482 17,730 108,936 89,677 72,308 55,247 -3.48%
-
Net Worth 0 14,493 17,545 21,514 21,509 22,093 24,315 -
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 14,493 17,545 21,514 21,509 22,093 24,315 -
NOSH 42,001 41,997 41,985 44,999 42,027 42,018 42,039 -0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -12.29% -19.83% -16.46% -11.66% -12.41% -15.00% -11.43% -
ROE 0.00% -40.51% -14.41% -52.64% -46.08% -42.96% -23.48% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.07 70.50 36.26 216.80 189.81 149.64 117.94 -3.92%
EPS -13.79 -14.11 -6.02 -26.97 -23.60 -22.59 -13.58 1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3451 0.4179 0.4781 0.5118 0.5258 0.5784 -
Adjusted Per Share Value based on latest NOSH - 41,988
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 51.89 32.93 16.93 108.52 88.73 69.93 55.15 -3.98%
EPS -6.44 -6.53 -2.81 -12.60 -11.02 -10.56 -6.35 0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1612 0.1952 0.2393 0.2393 0.2457 0.2705 -
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.28 0.22 0.21 0.28 0.38 0.50 0.57 -
P/RPS 0.25 0.31 0.58 0.13 0.20 0.33 0.48 -35.29%
P/EPS -2.03 -1.57 -3.49 -1.11 -1.61 -2.21 -4.20 -38.43%
EY -49.23 -63.55 -28.68 -89.89 -62.06 -45.18 -23.82 62.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.64 0.50 0.59 0.74 0.95 0.99 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 28/02/12 29/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.20 0.25 0.22 0.50 0.25 0.26 0.70 -
P/RPS 0.18 0.35 0.61 0.23 0.13 0.17 0.59 -54.71%
P/EPS -1.45 -1.79 -3.65 -1.99 -1.06 -1.15 -5.15 -57.07%
EY -68.93 -55.93 -27.38 -50.34 -94.33 -86.88 -19.40 133.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.72 0.53 1.05 0.49 0.49 1.21 -

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