[STONE] QoQ Cumulative Quarter Result on 31-Mar-2018 [#2]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Mar-2018 [#2]
Profit Trend
QoQ- -69.16%
YoY- -1.39%
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 11,469 42,141 32,610 22,986 9,371 55,076 44,231 -59.23%
PBT -385 -5,271 -3,690 -2,194 -1,297 -4,028 -1,652 -62.02%
Tax 0 -28 -28 0 0 -233 -310 -
NP -385 -5,299 -3,718 -2,194 -1,297 -4,261 -1,962 -66.13%
-
NP to SH -385 -5,299 -3,718 -2,194 -1,297 -4,261 -1,962 -66.13%
-
Tax Rate - - - - - - - -
Total Cost 11,854 47,440 36,328 25,180 10,668 59,337 46,193 -59.51%
-
Net Worth -2,058 20,857 548 979 1,870 3,443 5,744 -
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth -2,058 20,857 548 979 1,870 3,443 5,744 -
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -3.36% -12.57% -11.40% -9.54% -13.84% -7.74% -4.44% -
ROE 0.00% -25.41% -677.95% -223.89% -69.36% -123.75% -34.15% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.76 46.87 36.27 25.57 10.42 61.26 49.20 -59.23%
EPS -0.43 -5.89 -4.14 -244.00 -1.44 -4.74 -2.18 -66.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0229 0.232 0.0061 0.0109 0.0208 0.0383 0.0639 -
Adjusted Per Share Value based on latest NOSH - 89,905
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 12.76 46.87 36.27 25.57 10.42 61.26 49.20 -59.23%
EPS -0.43 -5.89 -4.14 -244.00 -1.44 -4.74 -2.18 -66.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0229 0.232 0.0061 0.0109 0.0208 0.0383 0.0639 -
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.16 0.16 0.16 0.185 0.19 0.245 0.275 -
P/RPS 1.25 0.34 0.44 0.72 1.82 0.40 0.56 70.54%
P/EPS -37.36 -2.71 -3.87 -7.58 -13.17 -5.17 -12.60 105.98%
EY -2.68 -36.84 -25.85 -13.19 -7.59 -19.34 -7.94 -51.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.69 26.23 16.97 9.13 6.40 4.30 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.12 0.155 0.20 0.18 0.205 0.19 0.25 -
P/RPS 0.94 0.33 0.55 0.70 1.97 0.31 0.51 50.16%
P/EPS -28.02 -2.63 -4.84 -7.38 -14.21 -4.01 -11.46 81.19%
EY -3.57 -38.03 -20.68 -13.56 -7.04 -24.94 -8.73 -44.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.67 32.79 16.51 9.86 4.96 3.91 -

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