[STONE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -171.21%
YoY- -129.37%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 97,561 79,775 62,875 49,582 32,801 16,640 61,759 35.60%
PBT -11,101 -9,691 -9,210 -5,644 -1,982 -646 -5,746 55.05%
Tax -274 -211 -223 -21 -55 -56 17 -
NP -11,375 -9,902 -9,433 -5,665 -2,037 -702 -5,729 57.90%
-
NP to SH -11,326 -9,911 -9,492 -5,709 -2,105 -732 -5,519 61.41%
-
Tax Rate - - - - - - - -
Total Cost 108,936 89,677 72,308 55,247 34,838 17,342 67,488 37.56%
-
Net Worth 21,514 21,509 22,093 24,315 28,017 29,292 29,903 -19.69%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 21,514 21,509 22,093 24,315 28,017 29,292 29,903 -19.69%
NOSH 44,999 42,027 42,018 42,039 42,100 42,068 41,987 4.72%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -11.66% -12.41% -15.00% -11.43% -6.21% -4.22% -9.28% -
ROE -52.64% -46.08% -42.96% -23.48% -7.51% -2.50% -18.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 216.80 189.81 149.64 117.94 77.91 39.55 147.09 29.48%
EPS -26.97 -23.60 -22.59 -13.58 -5.00 -1.74 -13.11 61.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4781 0.5118 0.5258 0.5784 0.6655 0.6963 0.7122 -23.31%
Adjusted Per Share Value based on latest NOSH - 42,027
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 108.52 88.73 69.93 55.15 36.48 18.51 68.69 35.60%
EPS -12.60 -11.02 -10.56 -6.35 -2.34 -0.81 -6.14 61.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2393 0.2393 0.2457 0.2705 0.3116 0.3258 0.3326 -19.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.28 0.38 0.50 0.57 0.22 0.41 0.45 -
P/RPS 0.13 0.20 0.33 0.48 0.28 1.04 0.31 -43.94%
P/EPS -1.11 -1.61 -2.21 -4.20 -4.40 -23.56 -3.42 -52.73%
EY -89.89 -62.06 -45.18 -23.82 -22.73 -4.24 -29.21 111.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.74 0.95 0.99 0.33 0.59 0.63 -4.27%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 27/05/11 28/02/11 26/11/10 26/08/10 26/05/10 -
Price 0.50 0.25 0.26 0.70 0.63 0.40 0.40 -
P/RPS 0.23 0.13 0.17 0.59 0.81 1.01 0.27 -10.12%
P/EPS -1.99 -1.06 -1.15 -5.15 -12.60 -22.99 -3.04 -24.58%
EY -50.34 -94.33 -86.88 -19.40 -7.94 -4.35 -32.86 32.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.49 0.49 1.21 0.95 0.57 0.56 51.99%

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