[STONE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -0.41%
YoY- 48.67%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 48,864 32,141 16,639 62,897 46,650 29,610 15,224 117.74%
PBT -2,403 -1,195 -111 -5,911 -5,693 -5,878 -2,539 -3.60%
Tax -179 -121 -56 143 -41 6 33 -
NP -2,582 -1,316 -167 -5,768 -5,734 -5,872 -2,506 2.01%
-
NP to SH -2,582 -1,316 -167 -5,814 -5,790 -5,872 -2,529 1.39%
-
Tax Rate - - - - - - - -
Total Cost 51,446 33,457 16,806 68,665 52,384 35,482 17,730 103.56%
-
Net Worth 11,911 13,175 14,326 14,495 0 14,493 17,545 -22.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 11,911 13,175 14,326 14,495 0 14,493 17,545 -22.77%
NOSH 42,000 42,000 42,000 42,003 42,001 41,997 41,985 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -5.28% -4.09% -1.00% -9.17% -12.29% -19.83% -16.46% -
ROE -21.68% -9.99% -1.17% -40.11% 0.00% -40.51% -14.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 116.34 76.53 39.62 149.74 111.07 70.50 36.26 117.69%
EPS -6.15 -3.13 -0.40 -13.84 -13.79 -14.11 -6.02 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2836 0.3137 0.3411 0.3451 0.00 0.3451 0.4179 -22.79%
Adjusted Per Share Value based on latest NOSH - 42,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 54.35 35.75 18.51 69.96 51.89 32.93 16.93 117.77%
EPS -2.87 -1.46 -0.19 -6.47 -6.44 -6.53 -2.81 1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1325 0.1465 0.1593 0.1612 0.00 0.1612 0.1952 -22.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.46 0.235 0.30 0.17 0.28 0.22 0.21 -
P/RPS 0.40 0.31 0.76 0.11 0.25 0.31 0.58 -21.95%
P/EPS -7.48 -7.50 -75.45 -1.23 -2.03 -1.57 -3.49 66.31%
EY -13.36 -13.33 -1.33 -81.42 -49.23 -63.55 -28.68 -39.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.75 0.88 0.49 0.00 0.64 0.50 119.11%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 28/05/13 28/02/13 28/11/12 28/08/12 30/05/12 28/02/12 -
Price 0.68 0.29 0.23 0.17 0.20 0.25 0.22 -
P/RPS 0.58 0.38 0.58 0.11 0.18 0.35 0.61 -3.30%
P/EPS -11.06 -9.26 -57.84 -1.23 -1.45 -1.79 -3.65 109.54%
EY -9.04 -10.80 -1.73 -81.42 -68.93 -55.93 -27.38 -52.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 0.92 0.67 0.49 0.00 0.72 0.53 173.96%

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