[STONE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -688.02%
YoY- 77.59%
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 20,062 67,051 48,864 32,141 16,639 62,897 46,650 -42.93%
PBT -340 -4,319 -2,403 -1,195 -111 -5,911 -5,693 -84.64%
Tax 30 -253 -179 -121 -56 143 -41 -
NP -310 -4,572 -2,582 -1,316 -167 -5,768 -5,734 -85.62%
-
NP to SH -310 -4,572 -2,582 -1,316 -167 -5,814 -5,790 -85.71%
-
Tax Rate - - - - - - - -
Total Cost 20,372 71,623 51,446 33,457 16,806 68,665 52,384 -46.62%
-
Net Worth 13,398 13,195 11,911 13,175 14,326 14,495 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 13,398 13,195 11,911 13,175 14,326 14,495 0 -
NOSH 42,000 41,983 42,000 42,000 42,000 42,003 42,001 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.55% -6.82% -5.28% -4.09% -1.00% -9.17% -12.29% -
ROE -2.31% -34.65% -21.68% -9.99% -1.17% -40.11% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.77 159.71 116.34 76.53 39.62 149.74 111.07 -42.93%
EPS -0.74 -10.89 -6.15 -3.13 -0.40 -13.84 -13.79 -85.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.319 0.3143 0.2836 0.3137 0.3411 0.3451 0.00 -
Adjusted Per Share Value based on latest NOSH - 42,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.31 74.58 54.35 35.75 18.51 69.96 51.89 -42.94%
EPS -0.34 -5.09 -2.87 -1.46 -0.19 -6.47 -6.44 -85.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.149 0.1468 0.1325 0.1465 0.1593 0.1612 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.67 0.685 0.46 0.235 0.30 0.17 0.28 -
P/RPS 1.40 0.43 0.40 0.31 0.76 0.11 0.25 214.36%
P/EPS -90.77 -6.29 -7.48 -7.50 -75.45 -1.23 -2.03 1151.09%
EY -1.10 -15.90 -13.36 -13.33 -1.33 -81.42 -49.23 -92.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.18 1.62 0.75 0.88 0.49 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 28/05/13 28/02/13 28/11/12 28/08/12 -
Price 0.695 0.635 0.68 0.29 0.23 0.17 0.20 -
P/RPS 1.45 0.40 0.58 0.38 0.58 0.11 0.18 300.32%
P/EPS -94.16 -5.83 -11.06 -9.26 -57.84 -1.23 -1.45 1503.35%
EY -1.06 -17.15 -9.04 -10.80 -1.73 -81.42 -68.93 -93.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.02 2.40 0.92 0.67 0.49 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