[STONE] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[STONE] STONE MASTER CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -3.18%
YoY- -113.01%
Quarter Report
Latest QR
Upcoming QR
STONE's Result
STONE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 61,803 65,091 71,269 80,434 88,446 90,814 89,194 -21.71%
PBT -5,662 -9,197 -9,696 -9,680 -9,422 -5,577 -5,016 8.41%
Tax -57 -337 -562 -549 -516 254 492 -
NP -5,719 -9,534 -10,258 -10,229 -9,938 -5,323 -4,524 16.93%
-
NP to SH -5,924 -9,709 -10,464 -10,378 -10,058 -5,112 -4,299 23.85%
-
Tax Rate - - - - - - - -
Total Cost 67,522 74,625 81,527 90,663 98,384 96,137 93,718 -19.64%
-
Net Worth 30,093 33,225 34,747 35,216 35,246 42,359 44,646 -23.14%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 30,093 33,225 34,747 35,216 35,246 42,359 44,646 -23.14%
NOSH 42,012 42,052 42,112 42,019 42,010 42,015 42,131 -0.18%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -9.25% -14.65% -14.39% -12.72% -11.24% -5.86% -5.07% -
ROE -19.69% -29.22% -30.11% -29.47% -28.54% -12.07% -9.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 147.11 154.79 169.23 191.42 210.53 216.15 211.71 -21.56%
EPS -14.10 -23.09 -24.85 -24.70 -23.94 -12.17 -10.20 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7163 0.7901 0.8251 0.8381 0.839 1.0082 1.0597 -22.99%
Adjusted Per Share Value based on latest NOSH - 42,019
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 68.74 72.40 79.27 89.47 98.38 101.01 99.21 -21.71%
EPS -6.59 -10.80 -11.64 -11.54 -11.19 -5.69 -4.78 23.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3347 0.3696 0.3865 0.3917 0.392 0.4712 0.4966 -23.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.45 0.16 0.12 0.11 0.20 0.20 0.20 -
P/RPS 0.31 0.10 0.07 0.06 0.09 0.09 0.09 128.24%
P/EPS -3.19 -0.69 -0.48 -0.45 -0.84 -1.64 -1.96 38.40%
EY -31.33 -144.30 -207.06 -224.53 -119.71 -60.84 -51.02 -27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.20 0.15 0.13 0.24 0.20 0.19 122.52%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 11/02/10 26/11/09 28/08/09 28/05/09 26/02/09 27/11/08 -
Price 0.40 0.44 0.10 0.11 0.11 0.20 0.18 -
P/RPS 0.27 0.28 0.06 0.06 0.05 0.09 0.09 108.14%
P/EPS -2.84 -1.91 -0.40 -0.45 -0.46 -1.64 -1.76 37.61%
EY -35.25 -52.47 -248.48 -224.53 -217.65 -60.84 -56.69 -27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.12 0.13 0.13 0.20 0.17 121.55%

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