[STONE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -253.63%
YoY- -93.19%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 47,546 31,570 16,825 88,537 70,899 48,746 24,837 53.99%
PBT -2,256 -758 -303 -9,371 -2,491 -482 -45 1249.96%
Tax -103 -149 -77 -866 -282 -103 -44 76.02%
NP -2,359 -907 -380 -10,237 -2,773 -585 -89 783.68%
-
NP to SH -2,489 -1,044 -445 -10,075 -2,849 -637 -89 815.77%
-
Tax Rate - - - - - - - -
Total Cost 49,905 32,477 17,205 98,774 73,672 49,331 24,926 58.65%
-
Net Worth 33,162 34,681 35,216 35,491 42,365 44,409 7,627 165.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 33,162 34,681 35,216 35,491 42,365 44,409 7,627 165.68%
NOSH 41,973 42,032 42,019 41,991 42,020 41,907 71 6862.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -4.96% -2.87% -2.26% -11.56% -3.91% -1.20% -0.36% -
ROE -7.51% -3.01% -1.26% -28.39% -6.72% -1.43% -1.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 113.28 75.11 40.04 210.84 168.72 116.32 34,883.43 -97.78%
EPS -5.93 -2.46 -1.04 -23.99 -6.78 -1.52 -125.00 -86.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7901 0.8251 0.8381 0.8452 1.0082 1.0597 107.13 -96.17%
Adjusted Per Share Value based on latest NOSH - 42,010
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.88 35.11 18.71 98.48 78.86 54.22 27.63 53.96%
EPS -2.77 -1.16 -0.49 -11.21 -3.17 -0.71 -0.10 809.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3689 0.3858 0.3917 0.3948 0.4712 0.494 0.0848 165.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.16 0.12 0.11 0.20 0.20 0.20 0.20 -
P/RPS 0.14 0.16 0.27 0.09 0.12 0.17 0.00 -
P/EPS -2.70 -4.83 -10.39 -0.83 -2.95 -13.16 -0.16 554.52%
EY -37.06 -20.70 -9.63 -119.96 -33.90 -7.60 -625.00 -84.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.15 0.13 0.24 0.20 0.19 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 26/11/09 28/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.44 0.10 0.11 0.11 0.20 0.18 0.10 -
P/RPS 0.39 0.13 0.27 0.05 0.12 0.15 0.00 -
P/EPS -7.42 -4.03 -10.39 -0.46 -2.95 -11.84 -0.08 1932.16%
EY -13.48 -24.84 -9.63 -218.12 -33.90 -8.44 -1,250.00 -95.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.12 0.13 0.13 0.20 0.17 0.00 -

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