[STONE] QoQ Quarter Result on 31-Dec-2017 [#1]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 28.38%
YoY- -958.94%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 9,531 9,624 13,615 9,371 10,920 12,531 12,492 -16.48%
PBT -1,581 -1,497 -889 -1,297 -1,887 -743 -2,315 -22.43%
Tax 0 0 0 0 76 0 0 -
NP -1,581 -1,497 -889 -1,297 -1,811 -743 -2,315 -22.43%
-
NP to SH -1,581 -1,497 -889 -1,297 -1,811 -743 -2,315 -22.43%
-
Tax Rate - - - - - - - -
Total Cost 11,112 11,121 14,504 10,668 12,731 13,274 14,807 -17.40%
-
Net Worth 20,857 548 979 1,870 3,443 5,744 553,814 -88.74%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 20,857 548 979 1,870 3,443 5,744 553,814 -88.74%
NOSH 89,905 89,905 89,905 89,905 89,905 89,905 89,905 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -16.59% -15.55% -6.53% -13.84% -16.58% -5.93% -18.53% -
ROE -7.58% -272.97% -90.72% -69.36% -52.59% -12.93% -0.42% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.60 10.70 15.14 10.42 12.15 13.94 13.89 -16.47%
EPS -1.76 -1.67 -0.99 -1.44 -2.01 -0.83 -2.57 -22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.0061 0.0109 0.0208 0.0383 0.0639 6.16 -88.74%
Adjusted Per Share Value based on latest NOSH - 89,905
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 10.60 10.70 15.14 10.42 12.15 13.94 13.89 -16.47%
EPS -1.76 -1.67 -0.99 -1.44 -2.01 -0.83 -2.57 -22.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.0061 0.0109 0.0208 0.0383 0.0639 6.16 -88.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.16 0.16 0.185 0.19 0.245 0.275 0.26 -
P/RPS 1.51 1.49 1.22 1.82 2.02 1.97 1.87 -13.27%
P/EPS -9.10 -9.61 -18.71 -13.17 -12.16 -33.28 -10.10 -6.70%
EY -10.99 -10.41 -5.34 -7.59 -8.22 -3.01 -9.90 7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 26.23 16.97 9.13 6.40 4.30 0.04 566.45%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 31/05/17 -
Price 0.155 0.20 0.18 0.205 0.19 0.25 0.285 -
P/RPS 1.46 1.87 1.19 1.97 1.56 1.79 2.05 -20.23%
P/EPS -8.81 -12.01 -18.20 -14.21 -9.43 -30.25 -11.07 -14.10%
EY -11.35 -8.33 -5.49 -7.04 -10.60 -3.31 -9.03 16.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 32.79 16.51 9.86 4.96 3.91 0.05 463.27%

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